Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.71% first-year return on $25,200 initial cash invested.
5.71%
Cash On Cash
8.23%
Cap Rate
1.29
DSCR
$1,270
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,270
Total Expenses
$1,150
Mortgage P&I
50%
$639
Property Taxes
11%
$138
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0