Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.48% first-year return on $25,200 initial cash invested.
12.48%
Cash On Cash
9.3%
Cap Rate
1.54
DSCR
$1,296
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,296
Total Expenses
$1,034
Mortgage P&I
47%
$603
Property Taxes
4%
$51
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0