Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.47% first-year return on $23,541 initial cash invested.
11.47%
Cash On Cash
9.63%
Cap Rate
1.47
DSCR
$1,252
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,252 income − $1,027 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,541
Downpayment
20%
$22,420
Closing costs
1%
$1,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,252
Total Expenses
$1,027
Mortgage P&I
49%
$612
Property Taxes
2%
$29
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0