Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.27% first-year return on $25,515 initial cash invested.
1.27%
Cash On Cash
6.92%
Cap Rate
1.13
DSCR
$1,073
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,073 income − $1,046 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,515
Downpayment
20%
$24,300
Closing costs
1%
$1,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,073
Total Expenses
$1,046
Mortgage P&I
58%
$620
Property Taxes
11%
$115
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0