Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.34% first-year return on $23,940 initial cash invested.
14.34%
Cash On Cash
9.88%
Cap Rate
1.62
DSCR
$1,471
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,471 income − $1,185 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,940
Downpayment
20%
$22,800
Closing costs
1%
$1,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,471
Total Expenses
$1,185
Mortgage P&I
39%
$579
Property Taxes
12%
$181
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0