Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.43% first-year return on $23,100 initial cash invested.
11.43%
Cash On Cash
9.5%
Cap Rate
1.49
DSCR
$1,310
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,090
Mortgage P&I
45%
$585
Property Taxes
10%
$125
Home Insurance
3%
$38
PManagement
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...