Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.24% first-year return on $24,150 initial cash invested.
10.24%
Cash On Cash
9.22%
Cap Rate
1.45
DSCR
$1,390
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,390 income − $1,184 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,390
Total Expenses
$1,184
Mortgage P&I
44%
$608
Property Taxes
13%
$174
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0