Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.13% first-year return on $24,108 initial cash invested.
49.13%
Cash On Cash
17.47%
Cap Rate
2.93
DSCR
$2,265
Rent
$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $1,278 expenses = $987 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,108
Downpayment
20%
$22,960
Closing costs
1%
$1,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,265
Total Expenses
$1,278
Mortgage P&I
25%
$571
Property Taxes
0%
$5
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0