Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.55% first-year return on $25,536 initial cash invested.
1.55%
Cash On Cash
7.72%
Cap Rate
1.14
DSCR
$1,266
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,266 income − $1,233 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,266
Total Expenses
$1,233
Mortgage P&I
54%
$686
Property Taxes
15%
$184
Home Insurance
3%
$34
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0