Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.58% first-year return on $25,599 initial cash invested.
8.58%
Cash On Cash
8.68%
Cap Rate
1.39
DSCR
$1,324
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,324 income − $1,141 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,599
Downpayment
20%
$24,380
Closing costs
1%
$1,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,324
Total Expenses
$1,141
Mortgage P&I
48%
$633
Property Taxes
4%
$57
Home Insurance
8%
$108
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0