Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.47% first-year return on $24,045 initial cash invested.
15.47%
Cash On Cash
10.04%
Cap Rate
1.64
DSCR
$1,270
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,270 income − $960 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,045
Downpayment
20%
$22,900
Closing costs
1%
$1,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$960
Mortgage P&I
46%
$584
Property Taxes
0%
$5
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0