Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.38% first-year return on $24,759 initial cash invested.
13.38%
Cash On Cash
9.61%
Cap Rate
1.56
DSCR
$1,257
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,257 income − $981 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,759
Downpayment
20%
$23,580
Closing costs
1%
$1,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,257
Total Expenses
$981
Mortgage P&I
48%
$605
Property Taxes
1%
$14
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0