Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.57% first-year return on $25,179 initial cash invested.
3.57%
Cash On Cash
7.63%
Cap Rate
1.21
DSCR
$1,130
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,130 income − $1,055 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,130
Total Expenses
$1,055
Mortgage P&I
56%
$631
Property Taxes
8%
$89
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0