Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.6% first-year return on $27,090 initial cash invested.
13.6%
Cash On Cash
9.94%
Cap Rate
1.58
DSCR
$1,685
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $1,378 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,685
Total Expenses
$1,378
Mortgage P&I
40%
$678
Property Taxes
13%
$218
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0