Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.48% first-year return on $23,352 initial cash invested.
34.48%
Cash On Cash
14.04%
Cap Rate
2.44
DSCR
$1,944
Rent
$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,352
Downpayment
20%
$22,240
Closing costs
1%
$1,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,944
Total Expenses
$1,273
Mortgage P&I
27%
$533
Property Taxes
7%
$134
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0