Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.71% first-year return on $26,460 initial cash invested.
6.71%
Cash On Cash
8.16%
Cap Rate
1.33
DSCR
$1,297
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,460
Downpayment
20%
$25,200
Closing costs
1%
$1,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,297
Total Expenses
$1,149
Mortgage P&I
50%
$644
Property Taxes
9%
$115
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0