Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.37% first-year return on $27,006 initial cash invested.
19.37%
Cash On Cash
10.81%
Cap Rate
1.83
DSCR
$1,801
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,801 income − $1,365 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,006
Downpayment
20%
$25,720
Closing costs
1%
$1,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,801
Total Expenses
$1,365
Mortgage P&I
35%
$633
Property Taxes
14%
$257
Home Insurance
0%
$7
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0