Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.01% first-year return on $24,337 initial cash invested.
21.01%
Cash On Cash
11.11%
Cap Rate
1.86
DSCR
$1,416
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,337
Downpayment
20%
$23,178
Closing costs
1%
$1,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,416
Total Expenses
$990
Mortgage P&I
41%
$576
Property Taxes
0%
$4
Home Insurance
3%
$41
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0