Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.21% first-year return on $26,985 initial cash invested.
11.21%
Cash On Cash
9.46%
Cap Rate
1.47
DSCR
$1,417
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,417 income − $1,165 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,985
Downpayment
20%
$25,700
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,417
Total Expenses
$1,165
Mortgage P&I
49%
$690
Property Taxes
4%
$61
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0