Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.05% first-year return on $25,200 initial cash invested.
4.05%
Cash On Cash
7.58%
Cap Rate
1.24
DSCR
$1,288
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,288 income − $1,203 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,288
Total Expenses
$1,203
Mortgage P&I
47%
$609
Property Taxes
17%
$218
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0