Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.08% first-year return on $25,725 initial cash invested.
10.08%
Cash On Cash
8.99%
Cap Rate
1.45
DSCR
$1,403
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,403 income − $1,187 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,725
Downpayment
20%
$24,500
Closing costs
1%
$1,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,403
Total Expenses
$1,187
Mortgage P&I
45%
$632
Property Taxes
11%
$150
Home Insurance
3%
$41
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0