Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.61% first-year return on $26,066 initial cash invested.
26.61%
Cash On Cash
12.69%
Cap Rate
2.04
DSCR
$1,812
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $1,234 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,066
Downpayment
20%
$24,825
Closing costs
1%
$1,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,812
Total Expenses
$1,234
Mortgage P&I
36%
$644
Property Taxes
4%
$75
Home Insurance
2%
$43
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0