Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.37% first-year return on $24,129 initial cash invested.
24.37%
Cash On Cash
12.1%
Cap Rate
1.99
DSCR
$1,721
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,721
Total Expenses
$1,231
Mortgage P&I
34%
$583
Property Taxes
9%
$161
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0