Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.85% first-year return on $24,150 initial cash invested.
39.85%
Cash On Cash
15.99%
Cap Rate
2.44
DSCR
$2,048
Rent
$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $1,246 expenses = $802 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,048
Total Expenses
$1,246
Mortgage P&I
31%
$628
Property Taxes
2%
$46
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0