Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.79% first-year return on $25,620 initial cash invested.
3.79%
Cash On Cash
8.1%
Cap Rate
1.2
DSCR
$1,135
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,135 income − $1,054 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,620
Downpayment
20%
$24,400
Closing costs
1%
$1,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,135
Total Expenses
$1,054
Mortgage P&I
60%
$685
Property Taxes
3%
$33
Home Insurance
4%
$40
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0