Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.92% first-year return on $26,817 initial cash invested.
10.92%
Cash On Cash
9.89%
Cap Rate
1.47
DSCR
$1,830
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,830 income − $1,586 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,817
Downpayment
20%
$25,540
Closing costs
1%
$1,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,586
Mortgage P&I
39%
$716
Property Taxes
14%
$262
Home Insurance
2%
$40
HOA
5%
$91
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0