Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.15% first-year return on $24,759 initial cash invested.
14.15%
Cash On Cash
10.06%
Cap Rate
1.59
DSCR
$1,490
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,759
Downpayment
20%
$23,580
Closing costs
1%
$1,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,198
Mortgage P&I
42%
$622
Property Taxes
10%
$145
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0