Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.94% first-year return on $27,048 initial cash invested.
7.94%
Cash On Cash
8.43%
Cap Rate
1.37
DSCR
$1,311
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $1,132 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,048
Downpayment
20%
$25,760
Closing costs
1%
$1,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,311
Total Expenses
$1,132
Mortgage P&I
50%
$660
Property Taxes
5%
$69
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0