Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.05% first-year return on $26,775 initial cash invested.
3.05%
Cash On Cash
7.56%
Cap Rate
1.2
DSCR
$1,311
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $1,243 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,775
Downpayment
20%
$25,500
Closing costs
1%
$1,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,311
Total Expenses
$1,243
Mortgage P&I
51%
$669
Property Taxes
14%
$187
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0