Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.02% first-year return on $25,284 initial cash invested.
36.02%
Cash On Cash
14.89%
Cap Rate
2.39
DSCR
$2,196
Rent
$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $1,437 expenses = $759 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,284
Downpayment
20%
$24,080
Closing costs
1%
$1,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,196
Total Expenses
$1,437
Mortgage P&I
28%
$625
Property Taxes
9%
$194
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0