Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.97% first-year return on $25,179 initial cash invested.
18.97%
Cash On Cash
11.55%
Cap Rate
1.71
DSCR
$1,622
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $1,224 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,622
Total Expenses
$1,224
Mortgage P&I
42%
$675
Property Taxes
5%
$86
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0