Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.57% first-year return on $27,825 initial cash invested.
15.57%
Cash On Cash
10.37%
Cap Rate
1.64
DSCR
$1,744
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,825
Downpayment
20%
$26,500
Closing costs
1%
$1,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,744
Total Expenses
$1,383
Mortgage P&I
40%
$697
Property Taxes
9%
$159
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0