Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.83% first-year return on $26,733 initial cash invested.
9.83%
Cash On Cash
8.93%
Cap Rate
1.43
DSCR
$1,345
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,345 income − $1,126 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,733
Downpayment
20%
$25,460
Closing costs
1%
$1,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,345
Total Expenses
$1,126
Mortgage P&I
49%
$661
Property Taxes
5%
$67
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0