Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.73% first-year return on $24,654 initial cash invested.
24.73%
Cash On Cash
12.4%
Cap Rate
1.95
DSCR
$1,638
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $1,130 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,654
Downpayment
20%
$23,480
Closing costs
1%
$1,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,638
Total Expenses
$1,130
Mortgage P&I
38%
$623
Property Taxes
4%
$61
Home Insurance
1%
$20
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0