Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.85% first-year return on $26,691 initial cash invested.
21.85%
Cash On Cash
11.81%
Cap Rate
1.86
DSCR
$1,821
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $1,335 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,691
Downpayment
20%
$25,420
Closing costs
1%
$1,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,821
Total Expenses
$1,335
Mortgage P&I
37%
$674
Property Taxes
7%
$136
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0