Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.44% first-year return on $25,179 initial cash invested.
18.44%
Cash On Cash
10.82%
Cap Rate
1.78
DSCR
$1,709
Rent
$387
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,709
Total Expenses
$1,322
Mortgage P&I
36%
$609
Property Taxes
13%
$227
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0