Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.67% first-year return on $24,885 initial cash invested.
26.67%
Cash On Cash
12.2%
Cap Rate
2.12
DSCR
$1,684
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,885
Downpayment
20%
$23,700
Closing costs
1%
$1,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,684
Total Expenses
$1,131
Mortgage P&I
34%
$568
Property Taxes
5%
$86
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0