Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.7% first-year return on $22,890 initial cash invested.
22.7%
Cash On Cash
11.87%
Cap Rate
1.95
DSCR
$1,844
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $1,411 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,844
Total Expenses
$1,411
Mortgage P&I
30%
$553
Property Taxes
18%
$341
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0