Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.12% first-year return on $24,780 initial cash invested.
10.12%
Cash On Cash
9.31%
Cap Rate
1.51
DSCR
$2,014
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $1,805 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,014
Total Expenses
$1,805
Mortgage P&I
30%
$605
Property Taxes
31%
$634
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0