Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.6% first-year return on $25,725 initial cash invested.
21.6%
Cash On Cash
11.38%
Cap Rate
1.87
DSCR
$1,563
Rent
$463
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,725
Downpayment
20%
$24,500
Closing costs
1%
$1,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,563
Total Expenses
$1,100
Mortgage P&I
40%
$621
Property Taxes
2%
$30
Home Insurance
3%
$43
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0