Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.36% first-year return on $26,439 initial cash invested.
4.36%
Cash On Cash
8.06%
Cap Rate
1.25
DSCR
$1,440
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,440 income − $1,344 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,439
Downpayment
20%
$25,180
Closing costs
1%
$1,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,344
Mortgage P&I
47%
$678
Property Taxes
17%
$248
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0