Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.34% first-year return on $26,775 initial cash invested.
14.34%
Cash On Cash
10.32%
Cap Rate
1.57
DSCR
$1,607
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $1,287 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,775
Downpayment
20%
$25,500
Closing costs
1%
$1,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,607
Total Expenses
$1,287
Mortgage P&I
43%
$696
Property Taxes
8%
$129
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0