Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.55% first-year return on $26,712 initial cash invested.
3.55%
Cash On Cash
7.92%
Cap Rate
1.21
DSCR
$1,308
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,308 income − $1,229 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,712
Downpayment
20%
$25,440
Closing costs
1%
$1,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,308
Total Expenses
$1,229
Mortgage P&I
53%
$696
Property Taxes
11%
$148
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0