Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.04% first-year return on $22,890 initial cash invested.
42.04%
Cash On Cash
15.78%
Cap Rate
2.7
DSCR
$2,020
Rent
$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,020
Total Expenses
$1,218
Mortgage P&I
26%
$530
Property Taxes
6%
$125
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0