Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.75% first-year return on $24,171 initial cash invested.
20.75%
Cash On Cash
11.28%
Cap Rate
1.89
DSCR
$1,810
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $1,392 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,171
Downpayment
20%
$23,020
Closing costs
1%
$1,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,392
Mortgage P&I
32%
$574
Property Taxes
7%
$120
Home Insurance
13%
$228
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0