Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.65% first-year return on $24,003 initial cash invested.
17.65%
Cash On Cash
10.55%
Cap Rate
1.72
DSCR
$1,350
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,350 income − $997 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,003
Downpayment
20%
$22,860
Closing costs
1%
$1,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$997
Mortgage P&I
43%
$584
Property Taxes
2%
$28
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0