Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.74% first-year return on $27,720 initial cash invested.
10.74%
Cash On Cash
9.41%
Cap Rate
1.46
DSCR
$1,562
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,562 income − $1,314 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,720
Downpayment
20%
$26,400
Closing costs
1%
$1,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,562
Total Expenses
$1,314
Mortgage P&I
45%
$709
Property Taxes
10%
$153
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0