Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.78% first-year return on $27,594 initial cash invested.
7.78%
Cash On Cash
9.14%
Cap Rate
1.36
DSCR
$1,678
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $1,499 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,594
Downpayment
20%
$26,280
Closing costs
1%
$1,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,678
Total Expenses
$1,499
Mortgage P&I
44%
$738
Property Taxes
15%
$245
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0