Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.38% first-year return on $25,179 initial cash invested.
2.38%
Cash On Cash
7.55%
Cap Rate
1.17
DSCR
$1,164
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,164 income − $1,114 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,164
Total Expenses
$1,114
Mortgage P&I
56%
$646
Property Taxes
11%
$124
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0