Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.78% first-year return on $27,888 initial cash invested.
16.78%
Cash On Cash
10.45%
Cap Rate
1.72
DSCR
$1,837
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,837 income − $1,447 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,888
Downpayment
20%
$26,560
Closing costs
1%
$1,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,837
Total Expenses
$1,447
Mortgage P&I
37%
$674
Property Taxes
13%
$237
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0