Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.66% first-year return on $23,100 initial cash invested.
13.66%
Cash On Cash
9.8%
Cap Rate
1.61
DSCR
$1,518
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,518
Total Expenses
$1,255
Mortgage P&I
37%
$559
Property Taxes
17%
$262
Home Insurance
3%
$39
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0