Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.39% first-year return on $26,775 initial cash invested.
4.39%
Cash On Cash
7.99%
Cap Rate
1.23
DSCR
$1,226
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,226 income − $1,128 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,226
Total Expenses
$1,128
Mortgage P&I
56%
$690
Property Taxes
6%
$73
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0