Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.33% first-year return on $23,121 initial cash invested.
17.33%
Cash On Cash
10.49%
Cap Rate
1.72
DSCR
$1,372
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,372 income − $1,038 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,121
Downpayment
20%
$22,020
Closing costs
1%
$1,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,372
Total Expenses
$1,038
Mortgage P&I
41%
$559
Property Taxes
6%
$78
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0