Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.08% first-year return on $26,439 initial cash invested.
7.08%
Cash On Cash
8.32%
Cap Rate
1.33
DSCR
$1,265
Rent
$156
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,439
Downpayment
20%
$25,180
Closing costs
1%
$1,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,265
Total Expenses
$1,109
Mortgage P&I
52%
$654
Property Taxes
6%
$82
Home Insurance
4%
$45
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0