Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.21% first-year return on $26,544 initial cash invested.
11.21%
Cash On Cash
9.5%
Cap Rate
1.47
DSCR
$1,433
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,433 income − $1,185 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,544
Downpayment
20%
$25,280
Closing costs
1%
$1,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,433
Total Expenses
$1,185
Mortgage P&I
48%
$681
Property Taxes
6%
$79
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0