Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.17% first-year return on $24,066 initial cash invested.
10.17%
Cash On Cash
9.54%
Cap Rate
1.42
DSCR
$1,311
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $1,107 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,066
Downpayment
20%
$22,920
Closing costs
1%
$1,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,311
Total Expenses
$1,107
Mortgage P&I
49%
$641
Property Taxes
3%
$44
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0