Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.33% first-year return on $25,200 initial cash invested.
14.33%
Cash On Cash
9.81%
Cap Rate
1.61
DSCR
$1,429
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,429 income − $1,128 expenses = $301 cash flow
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
$1,429
Total Expenses
$1,128
Mortgage P&I
43%
$609
Property Taxes
7%
$106
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0