Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.17% first-year return on $22,785 initial cash invested.
14.17%
Cash On Cash
9.94%
Cap Rate
1.59
DSCR
$1,281
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,281 income − $1,012 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,785
Downpayment
20%
$21,700
Closing costs
1%
$1,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,281
Total Expenses
$1,012
Mortgage P&I
44%
$566
Property Taxes
6%
$75
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0