Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 69.12% first-year return on $24,150 initial cash invested.
69.12%
Cash On Cash
22.36%
Cap Rate
3.5
DSCR
$2,810
Rent
$1,391
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
$2,810
Total Expenses
$1,419
Mortgage P&I
22%
$612
Property Taxes
1%
$37
Home Insurance
1%
$40
PManagement
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0