Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.59% first-year return on $26,712 initial cash invested.
7.59%
Cash On Cash
8.69%
Cap Rate
1.35
DSCR
$1,384
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,384 income − $1,215 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,712
Downpayment
20%
$25,440
Closing costs
1%
$1,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,384
Total Expenses
$1,215
Mortgage P&I
49%
$683
Property Taxes
7%
$103
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0