Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.1% first-year return on $24,780 initial cash invested.
20.1%
Cash On Cash
11.33%
Cap Rate
1.79
DSCR
$1,500
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $1,085 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,500
Total Expenses
$1,085
Mortgage P&I
42%
$624
Property Taxes
3%
$38
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0