Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.59% first-year return on $25,536 initial cash invested.
5.59%
Cash On Cash
8.24%
Cap Rate
1.28
DSCR
$1,286
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,286 income − $1,167 expenses = $119 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
$1,286
Total Expenses
$1,167
Mortgage P&I
51%
$652
Property Taxes
10%
$132
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0