Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.15% first-year return on $26,544 initial cash invested.
23.15%
Cash On Cash
11.96%
Cap Rate
1.96
DSCR
$2,121
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $1,609 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,544
Downpayment
20%
$25,280
Closing costs
1%
$1,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,121
Total Expenses
$1,609
Mortgage P&I
30%
$642
Property Taxes
17%
$370
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0