Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.12% first-year return on $25,242 initial cash invested.
13.12%
Cash On Cash
9.5%
Cap Rate
1.57
DSCR
$1,398
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,242
Downpayment
20%
$24,040
Closing costs
1%
$1,202
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,398
Total Expenses
$1,122
Mortgage P&I
43%
$606
Property Taxes
9%
$131
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0