Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.47% first-year return on $24,864 initial cash invested.
35.47%
Cash On Cash
14.33%
Cap Rate
2.45
DSCR
$2,048
Rent
$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,864
Downpayment
20%
$23,680
Closing costs
1%
$1,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,048
Total Expenses
$1,313
Mortgage P&I
28%
$577
Property Taxes
5%
$94
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0