Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.84% first-year return on $25,788 initial cash invested.
4.84%
Cash On Cash
7.74%
Cap Rate
1.27
DSCR
$1,307
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,307 income − $1,203 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,788
Downpayment
20%
$24,560
Closing costs
1%
$1,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,307
Total Expenses
$1,203
Mortgage P&I
48%
$623
Property Taxes
15%
$197
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0