Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.29% first-year return on $26,649 initial cash invested.
27.29%
Cash On Cash
12.96%
Cap Rate
2.04
DSCR
$1,878
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $1,272 expenses = $606 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,649
Downpayment
20%
$25,380
Closing costs
1%
$1,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,878
Total Expenses
$1,272
Mortgage P&I
36%
$671
Property Taxes
4%
$74
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0