Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.38% first-year return on $25,767 initial cash invested.
27.38%
Cash On Cash
12.81%
Cap Rate
2.08
DSCR
$1,831
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,767
Downpayment
20%
$24,540
Closing costs
1%
$1,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,831
Total Expenses
$1,243
Mortgage P&I
34%
$630
Property Taxes
5%
$84
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0