Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.37% first-year return on $25,914 initial cash invested.
0.37%
Cash On Cash
7.15%
Cap Rate
1.09
DSCR
$1,076
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,076 income − $1,068 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,914
Downpayment
20%
$24,680
Closing costs
1%
$1,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,076
Total Expenses
$1,068
Mortgage P&I
63%
$673
Property Taxes
6%
$62
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0