Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.9% first-year return on $23,940 initial cash invested.
21.9%
Cash On Cash
11.85%
Cap Rate
1.83
DSCR
$1,499
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,499 income − $1,062 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,940
Downpayment
20%
$22,800
Closing costs
1%
$1,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,499
Total Expenses
$1,062
Mortgage P&I
41%
$614
Property Taxes
2%
$23
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0