Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.1% first-year return on $24,885 initial cash invested.
27.1%
Cash On Cash
13.59%
Cap Rate
1.96
DSCR
$1,943
Rent
$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,943 income − $1,381 expenses = $562 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,885
Downpayment
20%
$23,700
Closing costs
1%
$1,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,943
Total Expenses
$1,381
Mortgage P&I
35%
$683
Property Taxes
8%
$151
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0