Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.11% first-year return on $24,990 initial cash invested.
19.11%
Cash On Cash
10.9%
Cap Rate
1.79
DSCR
$1,571
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,571 income − $1,173 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,571
Total Expenses
$1,173
Mortgage P&I
38%
$604
Property Taxes
8%
$118
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0