Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.13% first-year return on $23,100 initial cash invested.
46.13%
Cash On Cash
17.01%
Cap Rate
2.79
DSCR
$2,239
Rent
$888
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
6.5%
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
$2,239
Total Expenses
$1,351
Mortgage P&I
25%
$559
Property Taxes
8%
$172
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0