Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.97% first-year return on $23,562 initial cash invested.
22.97%
Cash On Cash
11.89%
Cap Rate
1.9
DSCR
$1,508
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $1,057 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,562
Downpayment
20%
$22,440
Closing costs
1%
$1,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,508
Total Expenses
$1,057
Mortgage P&I
39%
$586
Property Taxes
2%
$36
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0