Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.68% first-year return on $26,439 initial cash invested.
0.68%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$1,103
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,103 income − $1,088 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,103
Total Expenses
$1,088
Mortgage P&I
59%
$646
Property Taxes
8%
$90
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0