Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.49% first-year return on $25,788 initial cash invested.
13.49%
Cash On Cash
9.77%
Cap Rate
1.6
DSCR
$1,720
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $1,430 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,788
Downpayment
20%
$24,560
Closing costs
1%
$1,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,430
Mortgage P&I
36%
$624
Property Taxes
18%
$314
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0