Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.94% first-year return on $27,888 initial cash invested.
13.94%
Cash On Cash
10.02%
Cap Rate
1.57
DSCR
$1,607
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $1,283 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,888
Downpayment
20%
$26,560
Closing costs
1%
$1,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,607
Total Expenses
$1,283
Mortgage P&I
44%
$705
Property Taxes
7%
$107
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0