Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 58.63% first-year return on $27,405 initial cash invested.
58.63%
Cash On Cash
19.99%
Cap Rate
3.19
DSCR
$3,060
Rent
$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $1,721 expenses = $1,339 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,405
Downpayment
20%
$26,100
Closing costs
1%
$1,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,060
Total Expenses
$1,721
Mortgage P&I
22%
$682
Property Taxes
6%
$197
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0