Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.11% first-year return on $25,074 initial cash invested.
13.11%
Cash On Cash
9.59%
Cap Rate
1.6
DSCR
$1,682
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,682 income − $1,408 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,074
Downpayment
20%
$23,880
Closing costs
1%
$1,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,682
Total Expenses
$1,408
Mortgage P&I
35%
$596
Property Taxes
19%
$326
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0