Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.34% first-year return on $25,179 initial cash invested.
10.34%
Cash On Cash
9.05%
Cap Rate
1.46
DSCR
$1,330
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,330 income − $1,113 expenses = $217 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
$1,330
Total Expenses
$1,113
Mortgage P&I
47%
$621
Property Taxes
8%
$105
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0