Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.55% first-year return on $25,662 initial cash invested.
6.55%
Cash On Cash
8.01%
Cap Rate
1.32
DSCR
$1,122
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,122 income − $982 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,662
Downpayment
20%
$24,440
Closing costs
1%
$1,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,122
Total Expenses
$982
Mortgage P&I
55%
$620
Property Taxes
3%
$30
Home Insurance
4%
$41
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0