Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.3% first-year return on $25,179 initial cash invested.
18.3%
Cash On Cash
10.67%
Cap Rate
1.75
DSCR
$1,431
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,431 income − $1,047 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,431
Total Expenses
$1,047
Mortgage P&I
43%
$610
Property Taxes
2%
$22
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0