Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.08% first-year return on $26,586 initial cash invested.
2.08%
Cash On Cash
7.13%
Cap Rate
1.17
DSCR
$1,264
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,264 income − $1,218 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,586
Downpayment
20%
$25,320
Closing costs
1%
$1,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,264
Total Expenses
$1,218
Mortgage P&I
51%
$643
Property Taxes
16%
$205
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0