Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.48% first-year return on $25,956 initial cash invested.
4.48%
Cash On Cash
7.93%
Cap Rate
1.26
DSCR
$1,461
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,461 income − $1,364 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,956
Downpayment
20%
$24,720
Closing costs
1%
$1,236
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,461
Total Expenses
$1,364
Mortgage P&I
44%
$647
Property Taxes
20%
$294
Home Insurance
3%
$43
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0