Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.89% first-year return on $24,591 initial cash invested.
24.89%
Cash On Cash
12.2%
Cap Rate
2
DSCR
$1,726
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $1,216 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,591
Downpayment
20%
$23,420
Closing costs
1%
$1,171
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,726
Total Expenses
$1,216
Mortgage P&I
34%
$595
Property Taxes
8%
$130
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0