Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.74% first-year return on $26,985 initial cash invested.
5.74%
Cash On Cash
7.95%
Cap Rate
1.29
DSCR
$1,277
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,277 income − $1,148 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,985
Downpayment
20%
$25,700
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,277
Total Expenses
$1,148
Mortgage P&I
52%
$658
Property Taxes
9%
$119
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0