Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.77% first-year return on $24,150 initial cash invested.
12.77%
Cash On Cash
9.6%
Cap Rate
1.58
DSCR
$1,582
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,582 income − $1,325 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,582
Total Expenses
$1,325
Mortgage P&I
37%
$584
Property Taxes
18%
$290
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0