Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.39% first-year return on $24,276 initial cash invested.
31.39%
Cash On Cash
13.81%
Cap Rate
2.27
DSCR
$2,153
Rent
$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $1,518 expenses = $635 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,276
Downpayment
20%
$23,120
Closing costs
1%
$1,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,153
Total Expenses
$1,518
Mortgage P&I
27%
$587
Property Taxes
16%
$350
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0