Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.14% first-year return on $24,360 initial cash invested.
7.14%
Cash On Cash
8.71%
Cap Rate
1.33
DSCR
$1,288
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,288 income − $1,143 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,360
Downpayment
20%
$23,200
Closing costs
1%
$1,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,288
Total Expenses
$1,143
Mortgage P&I
49%
$633
Property Taxes
10%
$124
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0