Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.43% first-year return on $25,200 initial cash invested.
17.43%
Cash On Cash
10.87%
Cap Rate
1.7
DSCR
$1,630
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,264
Mortgage P&I
39%
$639
Property Taxes
10%
$158
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0