Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.35% first-year return on $27,069 initial cash invested.
11.35%
Cash On Cash
9.77%
Cap Rate
1.46
DSCR
$1,502
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $1,246 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,069
Downpayment
20%
$25,780
Closing costs
1%
$1,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$1,246
Mortgage P&I
48%
$718
Property Taxes
6%
$92
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0