Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.32% first-year return on $24,990 initial cash invested.
10.32%
Cash On Cash
8.96%
Cap Rate
1.46
DSCR
$1,285
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,285 income − $1,070 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,285
Total Expenses
$1,070
Mortgage P&I
47%
$610
Property Taxes
7%
$85
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0