Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.67% first-year return on $25,200 initial cash invested.
17.67%
Cash On Cash
10.62%
Cap Rate
1.72
DSCR
$1,489
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,489 income − $1,118 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,489
Total Expenses
$1,118
Mortgage P&I
41%
$617
Property Taxes
5%
$73
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0