Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.4% first-year return on $26,607 initial cash invested.
1.4%
Cash On Cash
6.99%
Cap Rate
1.15
DSCR
$1,278
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,278 income − $1,247 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,607
Downpayment
20%
$25,340
Closing costs
1%
$1,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,278
Total Expenses
$1,247
Mortgage P&I
50%
$643
Property Taxes
18%
$229
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0