Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.44% first-year return on $26,838 initial cash invested.
14.44%
Cash On Cash
9.77%
Cap Rate
1.6
DSCR
$1,371
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,838
Downpayment
20%
$25,560
Closing costs
1%
$1,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,371
Total Expenses
$1,048
Mortgage P&I
47%
$649
Property Taxes
0%
$4
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0