Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.75% first-year return on $26,040 initial cash invested.
11.75%
Cash On Cash
9.85%
Cap Rate
1.5
DSCR
$1,730
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $1,475 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,040
Downpayment
20%
$24,800
Closing costs
1%
$1,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$1,475
Mortgage P&I
39%
$677
Property Taxes
18%
$306
Home Insurance
2%
$43
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0