Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.32% first-year return on $24,150 initial cash invested.
28.32%
Cash On Cash
13.05%
Cap Rate
2.14
DSCR
$1,933
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $1,363 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,933
Total Expenses
$1,363
Mortgage P&I
30%
$584
Property Taxes
12%
$236
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0