Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.33% first-year return on $25,200 initial cash invested.
2.33%
Cash On Cash
7.87%
Cap Rate
1.17
DSCR
$1,307
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,307 income − $1,258 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,307
Total Expenses
$1,258
Mortgage P&I
51%
$673
Property Taxes
16%
$204
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0