Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.36% first-year return on $23,205 initial cash invested.
9.36%
Cash On Cash
9.15%
Cap Rate
1.4
DSCR
$1,150
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,150 income − $969 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,205
Downpayment
20%
$22,100
Closing costs
1%
$1,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$969
Mortgage P&I
53%
$604
Property Taxes
2%
$26
Home Insurance
3%
$39
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0