Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.81% first-year return on $26,523 initial cash invested.
10.81%
Cash On Cash
9.29%
Cap Rate
1.49
DSCR
$1,614
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $1,375 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,523
Downpayment
20%
$25,260
Closing costs
1%
$1,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$1,375
Mortgage P&I
41%
$658
Property Taxes
16%
$251
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0