Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.63% first-year return on $25,851 initial cash invested.
10.63%
Cash On Cash
9.34%
Cap Rate
1.47
DSCR
$1,560
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,851
Downpayment
20%
$24,620
Closing costs
1%
$1,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,331
Mortgage P&I
42%
$651
Property Taxes
13%
$208
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0