Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.11% first-year return on $26,943 initial cash invested.
10.11%
Cash On Cash
8.75%
Cap Rate
1.46
DSCR
$1,318
Rent
$227
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
6.4%
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
$1,318
Total Expenses
$1,091
Mortgage P&I
49%
$642
Property Taxes
6%
$73
Home Insurance
3%
$33
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0