Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.27% first-year return on $22,134 initial cash invested.
9.27%
Cash On Cash
8.98%
Cap Rate
1.41
DSCR
$1,134
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,134 income − $963 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,134
Downpayment
20%
$21,080
Closing costs
1%
$1,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,134
Total Expenses
$963
Mortgage P&I
49%
$561
Property Taxes
4%
$47
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0