Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 53.51% first-year return on $23,100 initial cash invested.
53.51%
Cash On Cash
18.85%
Cap Rate
2.97
DSCR
$2,340
Rent
$1,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $1,310 expenses = $1,030 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$1,310
Mortgage P&I
25%
$581
Property Taxes
4%
$83
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0