Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.45% first-year return on $24,990 initial cash invested.
25.45%
Cash On Cash
12.56%
Cap Rate
2.06
DSCR
$2,233
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,233 income − $1,703 expenses = $530 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,233
Total Expenses
$1,703
Mortgage P&I
27%
$604
Property Taxes
21%
$476
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0