Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.76% first-year return on $24,990 initial cash invested.
5.76%
Cash On Cash
7.94%
Cap Rate
1.3
DSCR
$1,253
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,253 income − $1,133 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,253
Total Expenses
$1,133
Mortgage P&I
48%
$604
Property Taxes
13%
$161
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0