Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.45% first-year return on $23,331 initial cash invested.
12.45%
Cash On Cash
9.74%
Cap Rate
1.53
DSCR
$1,434
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,434 income − $1,192 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,331
Downpayment
20%
$22,220
Closing costs
1%
$1,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,434
Total Expenses
$1,192
Mortgage P&I
41%
$588
Property Taxes
13%
$181
Home Insurance
3%
$50
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0