Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.08% first-year return on $25,158 initial cash invested.
18.08%
Cash On Cash
11.38%
Cap Rate
1.67
DSCR
$1,560
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,181 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,158
Downpayment
20%
$23,960
Closing costs
1%
$1,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,181
Mortgage P&I
44%
$679
Property Taxes
4%
$56
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0