Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.43% first-year return on $26,061 initial cash invested.
1.43%
Cash On Cash
7.23%
Cap Rate
1.14
DSCR
$1,214
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,214 income − $1,183 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,061
Downpayment
20%
$24,820
Closing costs
1%
$1,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,214
Total Expenses
$1,183
Mortgage P&I
54%
$656
Property Taxes
13%
$155
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0