Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.1% first-year return on $25,179 initial cash invested.
5.1%
Cash On Cash
7.8%
Cap Rate
1.28
DSCR
$1,260
Rent
$107
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
6.5%
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
$1,260
Total Expenses
$1,153
Mortgage P&I
48%
$609
Property Taxes
14%
$174
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0