Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.86% first-year return on $25,200 initial cash invested.
28.86%
Cash On Cash
13.11%
Cap Rate
2.14
DSCR
$1,831
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,831 income − $1,225 expenses = $606 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,831
Total Expenses
$1,225
Mortgage P&I
33%
$613
Property Taxes
5%
$93
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0