Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.55% first-year return on $26,376 initial cash invested.
7.55%
Cash On Cash
8.09%
Cap Rate
1.37
DSCR
$1,222
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,376
Downpayment
20%
$25,120
Closing costs
1%
$1,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,222
Total Expenses
$1,056
Mortgage P&I
51%
$620
Property Taxes
7%
$84
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0