Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.45% first-year return on $25,074 initial cash invested.
3.45%
Cash On Cash
7.62%
Cap Rate
1.21
DSCR
$1,227
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,227 income − $1,155 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,074
Downpayment
20%
$23,880
Closing costs
1%
$1,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,227
Total Expenses
$1,155
Mortgage P&I
51%
$625
Property Taxes
14%
$173
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0