Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.54% first-year return on $26,859 initial cash invested.
13.54%
Cash On Cash
10.07%
Cap Rate
1.55
DSCR
$1,530
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $1,227 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,859
Downpayment
20%
$25,580
Closing costs
1%
$1,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,227
Mortgage P&I
45%
$694
Property Taxes
6%
$91
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0