Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.43% first-year return on $25,200 initial cash invested.
36.43%
Cash On Cash
14.79%
Cap Rate
2.43
DSCR
$2,093
Rent
$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,093
Total Expenses
$1,328
Mortgage P&I
29%
$609
Property Taxes
6%
$132
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0