Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.53% first-year return on $27,594 initial cash invested.
20.53%
Cash On Cash
11.45%
Cap Rate
1.8
DSCR
$1,735
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,735 income − $1,263 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,735
Total Expenses
$1,263
Mortgage P&I
40%
$695
Property Taxes
4%
$67
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0