Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.18% first-year return on $23,079 initial cash invested.
41.18%
Cash On Cash
16.14%
Cap Rate
2.65
DSCR
$2,556
Rent
$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $1,764 expenses = $792 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,556
Total Expenses
$1,764
Mortgage P&I
22%
$558
Property Taxes
18%
$450
Home Insurance
1%
$38
HOA
2%
$53
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0