Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.26% first-year return on $24,150 initial cash invested.
46.26%
Cash On Cash
17.25%
Cap Rate
2.7
DSCR
$2,190
Rent
$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,190
Total Expenses
$1,259
Mortgage P&I
28%
$612
Property Taxes
2%
$37
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0