Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.97% first-year return on $24,633 initial cash invested.
6.97%
Cash On Cash
8.31%
Cap Rate
1.36
DSCR
$1,466
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,633
Downpayment
20%
$23,460
Closing costs
1%
$1,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,466
Total Expenses
$1,323
Mortgage P&I
41%
$596
Property Taxes
21%
$304
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0