Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.75% first-year return on $25,683 initial cash invested.
10.75%
Cash On Cash
9.13%
Cap Rate
1.5
DSCR
$1,578
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,578 income − $1,348 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,683
Downpayment
20%
$24,460
Closing costs
1%
$1,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,578
Total Expenses
$1,348
Mortgage P&I
39%
$621
Property Taxes
18%
$289
Home Insurance
2%
$27
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0