Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.06% first-year return on $26,985 initial cash invested.
20.06%
Cash On Cash
11.35%
Cap Rate
1.78
DSCR
$1,600
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $1,149 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,600
Total Expenses
$1,149
Mortgage P&I
43%
$684
Property Taxes
0%
$4
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0