Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.68% first-year return on $25,578 initial cash invested.
14.68%
Cash On Cash
10.11%
Cap Rate
1.66
DSCR
$1,896
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $1,583 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,578
Downpayment
20%
$24,360
Closing costs
1%
$1,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,896
Total Expenses
$1,583
Mortgage P&I
33%
$618
Property Taxes
22%
$425
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0