Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.23% first-year return on $25,599 initial cash invested.
0.23%
Cash On Cash
6.84%
Cap Rate
1.09
DSCR
$1,060
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,060 income − $1,055 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,599
Downpayment
20%
$24,380
Closing costs
1%
$1,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,060
Total Expenses
$1,055
Mortgage P&I
60%
$637
Property Taxes
9%
$99
Home Insurance
4%
$43
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0