Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.97% first-year return on $24,192 initial cash invested.
21.97%
Cash On Cash
11.66%
Cap Rate
1.91
DSCR
$1,826
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,826 income − $1,383 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,192
Downpayment
20%
$23,040
Closing costs
1%
$1,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,826
Total Expenses
$1,383
Mortgage P&I
32%
$585
Property Taxes
16%
$292
Home Insurance
2%
$31
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0