Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.63% first-year return on $25,187 initial cash invested.
17.63%
Cash On Cash
10.98%
Cap Rate
1.74
DSCR
$1,891
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $1,521 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,187
Downpayment
20%
$23,988
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,891
Total Expenses
$1,521
Mortgage P&I
33%
$632
Property Taxes
19%
$355
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0