Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 54.4% first-year return on $23,184 initial cash invested.
54.4%
Cash On Cash
19.48%
Cap Rate
2.93
DSCR
$2,574
Rent
$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $1,523 expenses = $1,051 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,184
Downpayment
20%
$22,080
Closing costs
1%
$1,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,574
Total Expenses
$1,523
Mortgage P&I
24%
$612
Property Taxes
6%
$165
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0