Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.18% first-year return on $25,977 initial cash invested.
17.18%
Cash On Cash
10.74%
Cap Rate
1.68
DSCR
$1,531
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,531 income − $1,159 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,977
Downpayment
20%
$24,740
Closing costs
1%
$1,237
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,531
Total Expenses
$1,159
Mortgage P&I
43%
$658
Property Taxes
4%
$64
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0