Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.37% first-year return on $27,090 initial cash invested.
3.37%
Cash On Cash
7.57%
Cap Rate
1.22
DSCR
$1,450
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $1,374 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,374
Mortgage P&I
46%
$666
Property Taxes
20%
$287
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0