Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.17% first-year return on $25,956 initial cash invested.
2.17%
Cash On Cash
7.83%
Cap Rate
1.16
DSCR
$1,275
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,275 income − $1,228 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,956
Downpayment
20%
$24,720
Closing costs
1%
$1,236
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,275
Total Expenses
$1,228
Mortgage P&I
55%
$696
Property Taxes
12%
$158
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0