Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.8% first-year return on $24,129 initial cash invested.
17.8%
Cash On Cash
10.56%
Cap Rate
1.73
DSCR
$1,409
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,409 income − $1,051 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,409
Total Expenses
$1,051
Mortgage P&I
41%
$583
Property Taxes
4%
$62
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0