Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.83% first-year return on $24,150 initial cash invested.
43.83%
Cash On Cash
16.4%
Cap Rate
2.7
DSCR
$2,149
Rent
$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $1,267 expenses = $882 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,149
Total Expenses
$1,267
Mortgage P&I
27%
$583
Property Taxes
4%
$86
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0