Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.43% first-year return on $26,670 initial cash invested.
6.43%
Cash On Cash
8.71%
Cap Rate
1.32
DSCR
$1,643
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,643 income − $1,500 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,670
Downpayment
20%
$25,400
Closing costs
1%
$1,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,500
Mortgage P&I
42%
$697
Property Taxes
20%
$332
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0