Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.12% first-year return on $24,150 initial cash invested.
29.12%
Cash On Cash
13.42%
Cap Rate
2.1
DSCR
$1,760
Rent
$586
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
$1,760
Total Expenses
$1,174
Mortgage P&I
35%
$612
Property Taxes
4%
$64
Home Insurance
2%
$40
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0