Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.01% first-year return on $26,859 initial cash invested.
10.01%
Cash On Cash
9.06%
Cap Rate
1.45
DSCR
$1,494
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $1,270 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,494
Total Expenses
$1,270
Mortgage P&I
45%
$667
Property Taxes
12%
$186
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0