Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.45% first-year return on $24,129 initial cash invested.
28.45%
Cash On Cash
13.13%
Cap Rate
2.09
DSCR
$1,684
Rent
$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $1,112 expenses = $572 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,684
Total Expenses
$1,112
Mortgage P&I
36%
$601
Property Taxes
2%
$34
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0