Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.82% first-year return on $27,090 initial cash invested.
27.82%
Cash On Cash
13.19%
Cap Rate
2.05
DSCR
$1,965
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $1,337 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,965
Total Expenses
$1,337
Mortgage P&I
35%
$692
Property Taxes
5%
$90
Home Insurance
2%
$45
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0