Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.84% first-year return on $25,158 initial cash invested.
18.84%
Cash On Cash
11.15%
Cap Rate
1.75
DSCR
$1,659
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $1,264 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,158
Downpayment
20%
$23,960
Closing costs
1%
$1,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,659
Total Expenses
$1,264
Mortgage P&I
38%
$635
Property Taxes
9%
$152
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0