Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.51% first-year return on $25,410 initial cash invested.
13.51%
Cash On Cash
9.98%
Cap Rate
1.56
DSCR
$1,472
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,472 income − $1,186 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,410
Downpayment
20%
$24,200
Closing costs
1%
$1,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,472
Total Expenses
$1,186
Mortgage P&I
44%
$646
Property Taxes
8%
$111
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0