Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.22% first-year return on $24,780 initial cash invested.
16.22%
Cash On Cash
10.39%
Cap Rate
1.71
DSCR
$1,764
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,764 income − $1,429 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,764
Total Expenses
$1,429
Mortgage P&I
34%
$599
Property Taxes
19%
$331
Home Insurance
2%
$41
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0