Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.01% first-year return on $27,636 initial cash invested.
25.01%
Cash On Cash
12.31%
Cap Rate
2.02
DSCR
$2,130
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $1,554 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,130
Total Expenses
$1,554
Mortgage P&I
31%
$668
Property Taxes
13%
$277
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0