Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.11% first-year return on $25,536 initial cash invested.
6.11%
Cash On Cash
8.36%
Cap Rate
1.29
DSCR
$1,235
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,235 income − $1,105 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,536
Downpayment
20%
$24,320
Closing costs
1%
$1,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,235
Total Expenses
$1,105
Mortgage P&I
53%
$655
Property Taxes
6%
$74
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0