Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.32% first-year return on $25,620 initial cash invested.
6.32%
Cash On Cash
8.56%
Cap Rate
1.32
DSCR
$1,531
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,531 income − $1,396 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,620
Downpayment
20%
$24,400
Closing costs
1%
$1,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,531
Total Expenses
$1,396
Mortgage P&I
43%
$658
Property Taxes
17%
$255
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0