Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.29% first-year return on $25,190 initial cash invested.
12.29%
Cash On Cash
9.41%
Cap Rate
1.53
DSCR
$1,311
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $1,053 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,190
Downpayment
20%
$23,990
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,311
Total Expenses
$1,053
Mortgage P&I
47%
$617
Property Taxes
4%
$52
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0