Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.14% first-year return on $26,670 initial cash invested.
4.14%
Cash On Cash
8.24%
Cap Rate
1.22
DSCR
$1,273
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,273 income − $1,181 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,670
Downpayment
20%
$25,400
Closing costs
1%
$1,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,273
Total Expenses
$1,181
Mortgage P&I
56%
$716
Property Taxes
7%
$90
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0