Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.5% first-year return on $24,297 initial cash invested.
16.5%
Cash On Cash
10.43%
Cap Rate
1.71
DSCR
$1,695
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,695 income − $1,361 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,297
Downpayment
20%
$23,140
Closing costs
1%
$1,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,695
Total Expenses
$1,361
Mortgage P&I
35%
$587
Property Taxes
18%
$300
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0