Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.32% first-year return on $25,872 initial cash invested.
25.32%
Cash On Cash
12.33%
Cap Rate
2.02
DSCR
$1,870
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $1,324 expenses = $546 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,872
Downpayment
20%
$24,640
Closing costs
1%
$1,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,324
Mortgage P&I
33%
$626
Property Taxes
9%
$167
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0