Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.99% first-year return on $25,389 initial cash invested.
32.99%
Cash On Cash
14.5%
Cap Rate
2.23
DSCR
$2,148
Rent
$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $1,450 expenses = $698 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,389
Downpayment
20%
$24,180
Closing costs
1%
$1,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,148
Total Expenses
$1,450
Mortgage P&I
31%
$656
Property Taxes
8%
$178
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0