Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.38% first-year return on $27,090 initial cash invested.
11.38%
Cash On Cash
9.31%
Cap Rate
1.51
DSCR
$1,620
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,363
Mortgage P&I
41%
$663
Property Taxes
14%
$234
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0