Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.24% first-year return on $26,565 initial cash invested.
12.24%
Cash On Cash
9.7%
Cap Rate
1.5
DSCR
$1,391
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,391 income − $1,120 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,391
Total Expenses
$1,120
Mortgage P&I
49%
$682
Property Taxes
2%
$24
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0