Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.04% first-year return on $23,100 initial cash invested.
13.04%
Cash On Cash
9.34%
Cap Rate
1.57
DSCR
$1,200
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,200
Total Expenses
$949
Mortgage P&I
45%
$545
Property Taxes
5%
$54
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0