Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.9% first-year return on $24,990 initial cash invested.
16.9%
Cash On Cash
10.25%
Cap Rate
1.7
DSCR
$1,330
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,330
Total Expenses
$978
Mortgage P&I
45%
$598
Property Taxes
1%
$16
Home Insurance
1%
$19
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0