Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.31% first-year return on $22,890 initial cash invested.
15.31%
Cash On Cash
10.5%
Cap Rate
1.62
DSCR
$1,457
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,457 income − $1,165 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,457
Total Expenses
$1,165
Mortgage P&I
40%
$589
Property Taxes
11%
$159
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0