Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.1% first-year return on $25,410 initial cash invested.
11.1%
Cash On Cash
9.38%
Cap Rate
1.48
DSCR
$1,424
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,424 income − $1,189 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,410
Downpayment
20%
$24,200
Closing costs
1%
$1,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,424
Total Expenses
$1,189
Mortgage P&I
45%
$640
Property Taxes
9%
$130
Home Insurance
4%
$50
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0