Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.61% first-year return on $26,628 initial cash invested.
8.61%
Cash On Cash
8.6%
Cap Rate
1.41
DSCR
$1,475
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,475 income − $1,284 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,628
Downpayment
20%
$25,360
Closing costs
1%
$1,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,475
Total Expenses
$1,284
Mortgage P&I
44%
$644
Property Taxes
15%
$218
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0