Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.98% first-year return on $25,767 initial cash invested.
21.98%
Cash On Cash
11.72%
Cap Rate
1.87
DSCR
$1,740
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $1,268 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,767
Downpayment
20%
$24,540
Closing costs
1%
$1,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,268
Mortgage P&I
37%
$639
Property Taxes
5%
$93
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0