Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.51% first-year return on $26,607 initial cash invested.
10.51%
Cash On Cash
8.98%
Cap Rate
1.47
DSCR
$1,433
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,433 income − $1,200 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,607
Downpayment
20%
$25,340
Closing costs
1%
$1,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,433
Total Expenses
$1,200
Mortgage P&I
45%
$643
Property Taxes
10%
$147
Home Insurance
3%
$37
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0