Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.38% first-year return on $23,604 initial cash invested.
29.38%
Cash On Cash
13.51%
Cap Rate
2.13
DSCR
$1,860
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,604
Downpayment
20%
$22,480
Closing costs
1%
$1,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$1,282
Mortgage P&I
32%
$594
Property Taxes
8%
$146
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0