Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.77% first-year return on $21,966 initial cash invested.
6.77%
Cash On Cash
8.32%
Cap Rate
1.35
DSCR
$1,295
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $1,171 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,966
Downpayment
20%
$20,920
Closing costs
1%
$1,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,295
Total Expenses
$1,171
Mortgage P&I
41%
$536
Property Taxes
19%
$252
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0