Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.29% first-year return on $24,612 initial cash invested.
10.29%
Cash On Cash
9.27%
Cap Rate
1.45
DSCR
$1,366
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,612
Downpayment
20%
$23,440
Closing costs
1%
$1,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,366
Total Expenses
$1,155
Mortgage P&I
46%
$626
Property Taxes
9%
$118
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0