Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.04% first-year return on $24,570 initial cash invested.
11.04%
Cash On Cash
9.32%
Cap Rate
1.47
DSCR
$1,275
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,275 income − $1,049 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,275
Total Expenses
$1,049
Mortgage P&I
49%
$619
Property Taxes
5%
$69
Home Insurance
2%
$29
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0