Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.9% first-year return on $27,636 initial cash invested.
11.9%
Cash On Cash
9.41%
Cap Rate
1.52
DSCR
$1,543
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,543 income − $1,269 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,636
Downpayment
20%
$26,320
Closing costs
1%
$1,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,543
Total Expenses
$1,269
Mortgage P&I
44%
$681
Property Taxes
9%
$140
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0