Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.09% first-year return on $27,027 initial cash invested.
2.09%
Cash On Cash
7.46%
Cap Rate
1.15
DSCR
$1,171
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,171 income − $1,124 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,027
Downpayment
20%
$25,740
Closing costs
1%
$1,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,171
Total Expenses
$1,124
Mortgage P&I
59%
$694
Property Taxes
6%
$75
Home Insurance
4%
$50
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0