Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.75% first-year return on $23,100 initial cash invested.
10.75%
Cash On Cash
9.5%
Cap Rate
1.45
DSCR
$1,295
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $1,088 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,295
Total Expenses
$1,088
Mortgage P&I
46%
$599
Property Taxes
9%
$113
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0