Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.29% first-year return on $25,179 initial cash invested.
5.29%
Cash On Cash
8.82%
Cap Rate
1.3
DSCR
$1,871
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $1,760 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,871
Total Expenses
$1,760
Mortgage P&I
36%
$676
Property Taxes
11%
$215
Home Insurance
2%
$42
HOA
18%
$340
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0