Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.07% first-year return on $24,990 initial cash invested.
43.07%
Cash On Cash
16.77%
Cap Rate
2.54
DSCR
$2,209
Rent
$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $1,312 expenses = $897 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,209
Total Expenses
$1,312
Mortgage P&I
30%
$656
Property Taxes
2%
$40
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0