Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.25% first-year return on $24,780 initial cash invested.
6.25%
Cash On Cash
7.97%
Cap Rate
1.31
DSCR
$1,123
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,123 income − $994 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,123
Total Expenses
$994
Mortgage P&I
53%
$599
Property Taxes
6%
$63
Home Insurance
4%
$41
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0