Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.96% first-year return on $24,150 initial cash invested.
14.96%
Cash On Cash
10.77%
Cap Rate
1.59
DSCR
$1,645
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,344 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$1,344
Mortgage P&I
39%
$649
Property Taxes
14%
$228
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0