Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.08% first-year return on $23,772 initial cash invested.
29.08%
Cash On Cash
13.34%
Cap Rate
2.14
DSCR
$1,896
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $1,320 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,772
Downpayment
20%
$22,640
Closing costs
1%
$1,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,896
Total Expenses
$1,320
Mortgage P&I
31%
$587
Property Taxes
8%
$160
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0