Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.76% first-year return on $25,200 initial cash invested.
11.76%
Cash On Cash
9.21%
Cap Rate
1.54
DSCR
$1,496
Rent
$247
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,496
Total Expenses
$1,249
Mortgage P&I
40%
$599
Property Taxes
15%
$218
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0