Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.77% first-year return on $26,901 initial cash invested.
2.77%
Cash On Cash
7.9%
Cap Rate
1.17
DSCR
$1,234
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,234 income − $1,172 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,901
Downpayment
20%
$25,620
Closing costs
1%
$1,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,234
Total Expenses
$1,172
Mortgage P&I
58%
$719
Property Taxes
7%
$86
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0