Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.04% first-year return on $27,489 initial cash invested.
11.04%
Cash On Cash
9.36%
Cap Rate
1.47
DSCR
$1,475
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,489
Downpayment
20%
$26,180
Closing costs
1%
$1,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,475
Total Expenses
$1,222
Mortgage P&I
47%
$694
Property Taxes
6%
$92
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0