Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.38% first-year return on $23,940 initial cash invested.
11.38%
Cash On Cash
9.01%
Cap Rate
1.52
DSCR
$1,316
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,940
Downpayment
20%
$22,800
Closing costs
1%
$1,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,316
Total Expenses
$1,089
Mortgage P&I
43%
$563
Property Taxes
11%
$148
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0