Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.57% first-year return on $27,090 initial cash invested.
23.57%
Cash On Cash
12.14%
Cap Rate
1.9
DSCR
$1,725
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $1,193 expenses = $532 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,725
Total Expenses
$1,193
Mortgage P&I
40%
$687
Property Taxes
1%
$13
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0