Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.05% first-year return on $23,079 initial cash invested.
17.05%
Cash On Cash
10.57%
Cap Rate
1.69
DSCR
$1,370
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,370 income − $1,042 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$1,042
Mortgage P&I
42%
$572
Property Taxes
6%
$77
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0