Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.73% first-year return on $25,179 initial cash invested.
15.73%
Cash On Cash
10.39%
Cap Rate
1.64
DSCR
$1,510
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $1,180 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,510
Total Expenses
$1,180
Mortgage P&I
42%
$632
Property Taxes
7%
$112
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0