Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.29% first-year return on $24,780 initial cash invested.
17.29%
Cash On Cash
10.35%
Cap Rate
1.72
DSCR
$1,374
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,374
Total Expenses
$1,017
Mortgage P&I
43%
$592
Property Taxes
2%
$27
Home Insurance
3%
$41
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0