Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.28% first-year return on $25,683 initial cash invested.
15.28%
Cash On Cash
10.05%
Cap Rate
1.63
DSCR
$1,355
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,355 income − $1,028 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,683
Downpayment
20%
$24,460
Closing costs
1%
$1,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,355
Total Expenses
$1,028
Mortgage P&I
46%
$629
Property Taxes
1%
$11
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0