Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.59% first-year return on $24,360 initial cash invested.
17.59%
Cash On Cash
10.59%
Cap Rate
1.73
DSCR
$1,513
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,513 income − $1,156 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,360
Downpayment
20%
$23,200
Closing costs
1%
$1,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,513
Total Expenses
$1,156
Mortgage P&I
39%
$591
Property Taxes
5%
$70
Home Insurance
7%
$101
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0