Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.39% first-year return on $22,890 initial cash invested.
35.39%
Cash On Cash
14.22%
Cap Rate
2.44
DSCR
$1,752
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,752
Total Expenses
$1,077
Mortgage P&I
30%
$529
Property Taxes
3%
$54
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0