Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.35% first-year return on $23,751 initial cash invested.
9.35%
Cash On Cash
8.5%
Cap Rate
1.45
DSCR
$1,275
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,275 income − $1,090 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,751
Downpayment
20%
$22,620
Closing costs
1%
$1,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,275
Total Expenses
$1,090
Mortgage P&I
43%
$552
Property Taxes
9%
$113
Home Insurance
7%
$93
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0