Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.07% first-year return on $24,276 initial cash invested.
11.07%
Cash On Cash
9.13%
Cap Rate
1.5
DSCR
$1,386
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $1,162 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,276
Downpayment
20%
$23,120
Closing costs
1%
$1,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,386
Total Expenses
$1,162
Mortgage P&I
42%
$587
Property Taxes
13%
$186
Home Insurance
2%
$29
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0