Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.74% first-year return on $26,040 initial cash invested.
10.74%
Cash On Cash
9.81%
Cap Rate
1.44
DSCR
$1,587
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,587 income − $1,354 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,040
Downpayment
20%
$24,800
Closing costs
1%
$1,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,587
Total Expenses
$1,354
Mortgage P&I
44%
$702
Property Taxes
12%
$197
Home Insurance
3%
$43
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0