Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.12% first-year return on $24,990 initial cash invested.
43.12%
Cash On Cash
16.96%
Cap Rate
2.51
DSCR
$2,254
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $1,356 expenses = $898 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,254
Total Expenses
$1,356
Mortgage P&I
30%
$671
Property Taxes
3%
$57
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0