Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.56% first-year return on $24,150 initial cash invested.
22.56%
Cash On Cash
11.66%
Cap Rate
1.92
DSCR
$1,596
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $1,142 expenses = $454 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
$1,596
Total Expenses
$1,142
Mortgage P&I
37%
$583
Property Taxes
6%
$103
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0