Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.14% first-year return on $24,150 initial cash invested.
25.14%
Cash On Cash
12.52%
Cap Rate
1.96
DSCR
$1,650
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,144
Mortgage P&I
37%
$612
Property Taxes
4%
$64
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0