Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.74% first-year return on $22,029 initial cash invested.
7.74%
Cash On Cash
8.45%
Cap Rate
1.4
DSCR
$1,353
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,353
Total Expenses
$1,211
Mortgage P&I
39%
$529
Property Taxes
22%
$293
Home Insurance
3%
$37
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0