Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.75% first-year return on $26,733 initial cash invested.
8.75%
Cash On Cash
9.13%
Cap Rate
1.38
DSCR
$1,411
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,411 income − $1,216 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,733
Downpayment
20%
$25,460
Closing costs
1%
$1,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,411
Total Expenses
$1,216
Mortgage P&I
50%
$703
Property Taxes
5%
$70
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0