Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.87% first-year return on $25,830 initial cash invested.
8.87%
Cash On Cash
8.62%
Cap Rate
1.4
DSCR
$1,247
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,247 income − $1,056 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,830
Downpayment
20%
$24,600
Closing costs
1%
$1,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,247
Total Expenses
$1,056
Mortgage P&I
51%
$631
Property Taxes
5%
$58
Home Insurance
3%
$43
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0