Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.19% first-year return on $23,100 initial cash invested.
21.19%
Cash On Cash
12.09%
Cap Rate
1.81
DSCR
$1,745
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $1,337 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,745
Total Expenses
$1,337
Mortgage P&I
35%
$613
Property Taxes
13%
$233
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0