Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.68% first-year return on $26,922 initial cash invested.
13.68%
Cash On Cash
9.73%
Cap Rate
1.57
DSCR
$1,411
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,411 income − $1,104 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,922
Downpayment
20%
$25,640
Closing costs
1%
$1,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,411
Total Expenses
$1,104
Mortgage P&I
47%
$661
Property Taxes
3%
$40
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0