Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.1% first-year return on $25,179 initial cash invested.
3.1%
Cash On Cash
7.28%
Cap Rate
1.19
DSCR
$1,028
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,028 income − $963 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,028
Total Expenses
$963
Mortgage P&I
59%
$611
Property Taxes
4%
$43
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0