Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.28% first-year return on $24,990 initial cash invested.
5.28%
Cash On Cash
8.18%
Cap Rate
1.27
DSCR
$1,200
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,200 income − $1,090 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$1,090
Mortgage P&I
53%
$641
Property Taxes
8%
$95
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0