Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.43% first-year return on $23,100 initial cash invested.
23.43%
Cash On Cash
12.36%
Cap Rate
1.93
DSCR
$1,873
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,873 income − $1,422 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,873
Total Expenses
$1,422
Mortgage P&I
31%
$588
Property Taxes
17%
$309
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0