Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.22% first-year return on $22,890 initial cash invested.
11.22%
Cash On Cash
9.72%
Cap Rate
1.45
DSCR
$1,209
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,209 income − $995 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,209
Total Expenses
$995
Mortgage P&I
50%
$609
Property Taxes
3%
$34
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0