Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.9% first-year return on $24,150 initial cash invested.
15.9%
Cash On Cash
10.17%
Cap Rate
1.67
DSCR
$1,421
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,421 income − $1,101 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,421
Total Expenses
$1,101
Mortgage P&I
41%
$584
Property Taxes
8%
$108
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0