Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.13% first-year return on $25,368 initial cash invested.
2.13%
Cash On Cash
7.41%
Cap Rate
1.22
DSCR
$1,767
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,767
Total Expenses
$1,722
Mortgage P&I
35%
$613
Property Taxes
5%
$93
Home Insurance
2%
$32
HOA
30%
$525
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0