Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.39% first-year return on $26,943 initial cash invested.
14.39%
Cash On Cash
9.67%
Cap Rate
1.64
DSCR
$1,585
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,943
Downpayment
20%
$25,660
Closing costs
1%
$1,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,585
Total Expenses
$1,262
Mortgage P&I
40%
$632
Property Taxes
11%
$175
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0