Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.02% first-year return on $26,607 initial cash invested.
9.02%
Cash On Cash
9.11%
Cap Rate
1.39
DSCR
$1,418
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,418 income − $1,218 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,418
Total Expenses
$1,218
Mortgage P&I
49%
$691
Property Taxes
7%
$102
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0