Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.84% first-year return on $27,636 initial cash invested.
25.84%
Cash On Cash
12.34%
Cap Rate
2.03
DSCR
$1,802
Rent
$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $1,207 expenses = $595 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,636
Downpayment
20%
$26,320
Closing costs
1%
$1,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,802
Total Expenses
$1,207
Mortgage P&I
37%
$668
Property Taxes
1%
$17
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0