Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.48% first-year return on $25,200 initial cash invested.
10.48%
Cash On Cash
9.41%
Cap Rate
1.49
DSCR
$1,786
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $1,566 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,786
Total Expenses
$1,566
Mortgage P&I
35%
$632
Property Taxes
24%
$428
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0