Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.99% first-year return on $25,011 initial cash invested.
36.99%
Cash On Cash
14.91%
Cap Rate
2.46
DSCR
$2,168
Rent
$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,168 income − $1,397 expenses = $771 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,011
Downpayment
20%
$23,820
Closing costs
1%
$1,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,168
Total Expenses
$1,397
Mortgage P&I
28%
$601
Property Taxes
5%
$102
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0