Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.51% first-year return on $24,570 initial cash invested.
35.51%
Cash On Cash
14.56%
Cap Rate
2.37
DSCR
$1,885
Rent
$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $1,158 expenses = $727 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,885
Total Expenses
$1,158
Mortgage P&I
32%
$599
Property Taxes
2%
$29
Home Insurance
2%
$41
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0