Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.45% first-year return on $24,192 initial cash invested.
6.45%
Cash On Cash
8.55%
Cap Rate
1.31
DSCR
$1,241
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,241 income − $1,111 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,192
Downpayment
20%
$23,040
Closing costs
1%
$1,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,241
Total Expenses
$1,111
Mortgage P&I
51%
$629
Property Taxes
9%
$108
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0