Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.5% first-year return on $26,397 initial cash invested.
7.5%
Cash On Cash
7.89%
Cap Rate
1.37
DSCR
$1,174
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,397
Downpayment
20%
$25,140
Closing costs
1%
$1,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,174
Total Expenses
$1,009
Mortgage P&I
51%
$603
Property Taxes
4%
$49
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0