Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.73% first-year return on $27,615 initial cash invested.
21.73%
Cash On Cash
11.44%
Cap Rate
1.88
DSCR
$1,726
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $1,226 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,615
Downpayment
20%
$26,300
Closing costs
1%
$1,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,726
Total Expenses
$1,226
Mortgage P&I
39%
$668
Property Taxes
6%
$100
Home Insurance
1%
$9
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0