Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.13% first-year return on $24,087 initial cash invested.
18.13%
Cash On Cash
10.73%
Cap Rate
1.76
DSCR
$1,590
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $1,226 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,087
Downpayment
20%
$22,940
Closing costs
1%
$1,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,226
Mortgage P&I
37%
$582
Property Taxes
12%
$183
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0