Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.76% first-year return on $24,129 initial cash invested.
7.76%
Cash On Cash
8.67%
Cap Rate
1.39
DSCR
$1,560
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,404 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,404
Mortgage P&I
38%
$596
Property Taxes
23%
$362
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0