Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.36% first-year return on $25,956 initial cash invested.
5.36%
Cash On Cash
7.85%
Cap Rate
1.27
DSCR
$1,151
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,151 income − $1,035 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,956
Downpayment
20%
$24,720
Closing costs
1%
$1,236
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,151
Total Expenses
$1,035
Mortgage P&I
55%
$635
Property Taxes
5%
$58
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0