Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.13% first-year return on $25,788 initial cash invested.
19.13%
Cash On Cash
11.23%
Cap Rate
1.75
DSCR
$1,641
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,641 income − $1,230 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,788
Downpayment
20%
$24,560
Closing costs
1%
$1,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,641
Total Expenses
$1,230
Mortgage P&I
40%
$656
Property Taxes
6%
$106
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0