Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7% first-year return on $25,893 initial cash invested.
7%
Cash On Cash
8.4%
Cap Rate
1.34
DSCR
$1,352
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,352 income − $1,201 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,893
Downpayment
20%
$24,660
Closing costs
1%
$1,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,352
Total Expenses
$1,201
Mortgage P&I
48%
$644
Property Taxes
13%
$175
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0