Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.6% first-year return on $25,536 initial cash invested.
8.6%
Cash On Cash
8.6%
Cap Rate
1.41
DSCR
$1,412
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,412 income − $1,229 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,536
Downpayment
20%
$24,320
Closing costs
1%
$1,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,412
Total Expenses
$1,229
Mortgage P&I
44%
$617
Property Taxes
15%
$209
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0