Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.1% first-year return on $26,565 initial cash invested.
5.1%
Cash On Cash
8.04%
Cap Rate
1.29
DSCR
$1,577
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,577 income − $1,464 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,565
Downpayment
20%
$25,300
Closing costs
1%
$1,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,577
Total Expenses
$1,464
Mortgage P&I
42%
$656
Property Taxes
22%
$351
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0