Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.45% first-year return on $25,746 initial cash invested.
14.45%
Cash On Cash
9.74%
Cap Rate
1.61
DSCR
$1,367
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,746
Downpayment
20%
$24,520
Closing costs
1%
$1,226
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,367
Total Expenses
$1,057
Mortgage P&I
45%
$617
Property Taxes
3%
$47
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0