Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.46% first-year return on $27,090 initial cash invested.
27.46%
Cash On Cash
12.98%
Cap Rate
2.07
DSCR
$2,029
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $1,409 expenses = $620 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,029
Total Expenses
$1,409
Mortgage P&I
33%
$674
Property Taxes
8%
$162
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0