Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.29% first-year return on $25,179 initial cash invested.
6.29%
Cash On Cash
8%
Cap Rate
1.31
DSCR
$1,163
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,163 income − $1,031 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,163
Total Expenses
$1,031
Mortgage P&I
52%
$609
Property Taxes
7%
$78
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0