Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.68% first-year return on $23,079 initial cash invested.
21.68%
Cash On Cash
11.49%
Cap Rate
1.87
DSCR
$1,450
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $1,033 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,033
Mortgage P&I
39%
$563
Property Taxes
4%
$56
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0