Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.74% first-year return on $21,546 initial cash invested.
6.74%
Cash On Cash
8.27%
Cap Rate
1.33
DSCR
$1,092
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,546
Downpayment
20%
$20,520
Closing costs
1%
$1,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,092
Total Expenses
$971
Mortgage P&I
49%
$531
Property Taxes
9%
$99
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0