Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.67% first-year return on $23,352 initial cash invested.
26.67%
Cash On Cash
12.58%
Cap Rate
2.06
DSCR
$1,621
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,621 income − $1,102 expenses = $519 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,352
Downpayment
20%
$22,240
Closing costs
1%
$1,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,621
Total Expenses
$1,102
Mortgage P&I
35%
$566
Property Taxes
1%
$17
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0