Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.8% first-year return on $24,192 initial cash invested.
12.8%
Cash On Cash
9.55%
Cap Rate
1.57
DSCR
$1,486
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,486 income − $1,228 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,192
Downpayment
20%
$23,040
Closing costs
1%
$1,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,486
Total Expenses
$1,228
Mortgage P&I
39%
$585
Property Taxes
14%
$215
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0