Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.45% first-year return on $25,116 initial cash invested.
7.45%
Cash On Cash
8.81%
Cap Rate
1.33
DSCR
$1,224
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,224 income − $1,068 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,116
Downpayment
20%
$23,920
Closing costs
1%
$1,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,224
Total Expenses
$1,068
Mortgage P&I
54%
$661
Property Taxes
4%
$48
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0