Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.81% first-year return on $24,990 initial cash invested.
11.81%
Cash On Cash
9.24%
Cap Rate
1.51
DSCR
$1,256
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,256 income − $1,010 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,256
Total Expenses
$1,010
Mortgage P&I
48%
$607
Property Taxes
3%
$34
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0