Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.01% first-year return on $23,751 initial cash invested.
20.01%
Cash On Cash
11.5%
Cap Rate
1.8
DSCR
$1,696
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,751
Downpayment
20%
$22,620
Closing costs
1%
$1,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,696
Total Expenses
$1,300
Mortgage P&I
36%
$603
Property Taxes
12%
$201
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0