Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.3% first-year return on $24,780 initial cash invested.
12.3%
Cash On Cash
9.97%
Cap Rate
1.49
DSCR
$1,334
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,334 income − $1,080 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,334
Total Expenses
$1,080
Mortgage P&I
49%
$659
Property Taxes
2%
$33
Home Insurance
3%
$41
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0