Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.26% first-year return on $25,179 initial cash invested.
26.26%
Cash On Cash
12.82%
Cap Rate
2.01
DSCR
$1,845
Rent
$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $1,294 expenses = $551 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,845
Total Expenses
$1,294
Mortgage P&I
35%
$638
Property Taxes
7%
$135
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0