Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.96% first-year return on $24,990 initial cash invested.
23.96%
Cash On Cash
12.87%
Cap Rate
1.91
DSCR
$2,187
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $1,688 expenses = $499 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,187
Total Expenses
$1,688
Mortgage P&I
31%
$668
Property Taxes
19%
$410
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0