Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.45% first-year return on $27,090 initial cash invested.
19.45%
Cash On Cash
11.24%
Cap Rate
1.76
DSCR
$1,614
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $1,175 expenses = $439 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$1,175
Mortgage P&I
43%
$688
Property Taxes
1%
$22
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0