Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.91% first-year return on $27,489 initial cash invested.
21.91%
Cash On Cash
11.67%
Cap Rate
1.92
DSCR
$2,149
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $1,647 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,489
Downpayment
20%
$26,180
Closing costs
1%
$1,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,149
Total Expenses
$1,647
Mortgage P&I
31%
$664
Property Taxes
16%
$334
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0