Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.53% first-year return on $24,192 initial cash invested.
14.53%
Cash On Cash
10.71%
Cap Rate
1.58
DSCR
$1,657
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,657 income − $1,364 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,657
Total Expenses
$1,364
Mortgage P&I
39%
$652
Property Taxes
14%
$239
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0