Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.03% first-year return on $24,150 initial cash invested.
19.03%
Cash On Cash
11.1%
Cap Rate
1.76
DSCR
$1,550
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $1,167 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,167
Mortgage P&I
39%
$603
Property Taxes
8%
$120
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0