Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.17% first-year return on $24,570 initial cash invested.
22.17%
Cash On Cash
11.39%
Cap Rate
1.94
DSCR
$1,677
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$1,223
Mortgage P&I
34%
$573
Property Taxes
11%
$178
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0