Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.83% first-year return on $24,129 initial cash invested.
12.83%
Cash On Cash
9.46%
Cap Rate
1.55
DSCR
$1,302
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,302 income − $1,044 expenses = $258 cash flow
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
$1,302
Total Expenses
$1,044
Mortgage P&I
45%
$583
Property Taxes
6%
$83
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0