Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.28% first-year return on $25,305 initial cash invested.
13.28%
Cash On Cash
10.12%
Cap Rate
1.56
DSCR
$1,684
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $1,404 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,305
Downpayment
20%
$24,100
Closing costs
1%
$1,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,684
Total Expenses
$1,404
Mortgage P&I
39%
$652
Property Taxes
16%
$273
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0