Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.1% first-year return on $26,397 initial cash invested.
42.1%
Cash On Cash
16.17%
Cap Rate
2.66
DSCR
$2,608
Rent
$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $1,682 expenses = $926 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,397
Downpayment
20%
$25,140
Closing costs
1%
$1,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,608
Total Expenses
$1,682
Mortgage P&I
24%
$638
Property Taxes
12%
$308
Home Insurance
2%
$59
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0