Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.36% first-year return on $26,040 initial cash invested.
16.36%
Cash On Cash
10.83%
Cap Rate
1.68
DSCR
$1,948
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $1,593 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,040
Downpayment
20%
$24,800
Closing costs
1%
$1,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,948
Total Expenses
$1,593
Mortgage P&I
34%
$667
Property Taxes
19%
$368
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0