Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.53% first-year return on $23,100 initial cash invested.
15.53%
Cash On Cash
10.41%
Cap Rate
1.63
DSCR
$1,400
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,400
Total Expenses
$1,101
Mortgage P&I
42%
$585
Property Taxes
8%
$114
Home Insurance
3%
$38
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...