Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.01% first-year return on $26,775 initial cash invested.
6.01%
Cash On Cash
8.31%
Cap Rate
1.29
DSCR
$1,295
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $1,161 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,775
Downpayment
20%
$25,500
Closing costs
1%
$1,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,295
Total Expenses
$1,161
Mortgage P&I
53%
$684
Property Taxes
7%
$94
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0