Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.52% first-year return on $27,069 initial cash invested.
4.52%
Cash On Cash
8.09%
Cap Rate
1.24
DSCR
$1,305
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,305 income − $1,203 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,069
Downpayment
20%
$25,780
Closing costs
1%
$1,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,305
Total Expenses
$1,203
Mortgage P&I
54%
$702
Property Taxes
8%
$105
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0