Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.77% first-year return on $26,964 initial cash invested.
8.77%
Cash On Cash
8.72%
Cap Rate
1.39
DSCR
$1,339
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,339 income − $1,142 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,964
Downpayment
20%
$25,680
Closing costs
1%
$1,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,339
Total Expenses
$1,142
Mortgage P&I
50%
$669
Property Taxes
7%
$92
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0