Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.06% first-year return on $25,179 initial cash invested.
12.06%
Cash On Cash
9.44%
Cap Rate
1.52
DSCR
$1,380
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,380 income − $1,127 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,127
Mortgage P&I
45%
$621
Property Taxes
8%
$105
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0