Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.28% first-year return on $27,762 initial cash invested.
12.28%
Cash On Cash
9.64%
Cap Rate
1.51
DSCR
$1,503
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,503 income − $1,219 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,762
Downpayment
20%
$26,440
Closing costs
1%
$1,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,503
Total Expenses
$1,219
Mortgage P&I
47%
$703
Property Taxes
5%
$70
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0