Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.74% first-year return on $23,373 initial cash invested.
16.74%
Cash On Cash
10.45%
Cap Rate
1.72
DSCR
$1,569
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,569 income − $1,243 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,373
Downpayment
20%
$22,260
Closing costs
1%
$1,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,569
Total Expenses
$1,243
Mortgage P&I
36%
$565
Property Taxes
15%
$229
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0