Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.19% first-year return on $25,368 initial cash invested.
7.19%
Cash On Cash
8.76%
Cap Rate
1.32
DSCR
$1,264
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,264 income − $1,112 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,368
Downpayment
20%
$24,160
Closing costs
1%
$1,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,264
Total Expenses
$1,112
Mortgage P&I
53%
$667
Property Taxes
5%
$62
Home Insurance
4%
$55
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0