Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.18% first-year return on $26,859 initial cash invested.
8.18%
Cash On Cash
8.56%
Cap Rate
1.37
DSCR
$1,299
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,299 income − $1,116 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,859
Downpayment
20%
$25,580
Closing costs
1%
$1,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,299
Total Expenses
$1,116
Mortgage P&I
51%
$664
Property Taxes
5%
$69
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0