Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.45% first-year return on $25,053 initial cash invested.
11.45%
Cash On Cash
9.89%
Cap Rate
1.46
DSCR
$1,405
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,405 income − $1,166 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,053
Downpayment
20%
$23,860
Closing costs
1%
$1,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,405
Total Expenses
$1,166
Mortgage P&I
48%
$674
Property Taxes
6%
$82
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0