Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.86% first-year return on $25,851 initial cash invested.
12.86%
Cash On Cash
9.78%
Cap Rate
1.53
DSCR
$1,397
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,397 income − $1,120 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,851
Downpayment
20%
$24,620
Closing costs
1%
$1,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,397
Total Expenses
$1,120
Mortgage P&I
47%
$656
Property Taxes
2%
$23
Home Insurance
6%
$77
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0