Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.7% first-year return on $26,943 initial cash invested.
3.7%
Cash On Cash
7.96%
Cap Rate
1.21
DSCR
$1,234
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,234 income − $1,151 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,943
Downpayment
20%
$25,660
Closing costs
1%
$1,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,234
Total Expenses
$1,151
Mortgage P&I
57%
$706
Property Taxes
6%
$78
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0