Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.48% first-year return on $27,447 initial cash invested.
23.48%
Cash On Cash
12.08%
Cap Rate
1.92
DSCR
$1,875
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $1,338 expenses = $537 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,447
Downpayment
20%
$26,140
Closing costs
1%
$1,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,875
Total Expenses
$1,338
Mortgage P&I
37%
$685
Property Taxes
7%
$130
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0