Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.89% first-year return on $22,974 initial cash invested.
20.89%
Cash On Cash
11.42%
Cap Rate
1.85
DSCR
$1,535
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,535 income − $1,135 expenses = $400 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,974
Downpayment
20%
$21,880
Closing costs
1%
$1,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,535
Total Expenses
$1,135
Mortgage P&I
37%
$564
Property Taxes
10%
$147
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0