Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.46% first-year return on $25,494 initial cash invested.
17.46%
Cash On Cash
10.7%
Cap Rate
1.76
DSCR
$1,901
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,901 income − $1,530 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,494
Downpayment
20%
$24,280
Closing costs
1%
$1,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,901
Total Expenses
$1,530
Mortgage P&I
32%
$616
Property Taxes
19%
$364
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0