Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.23% first-year return on $22,323 initial cash invested.
3.23%
Cash On Cash
7.8%
Cap Rate
1.21
DSCR
$1,180
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,180 income − $1,120 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,323
Downpayment
20%
$21,260
Closing costs
1%
$1,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$1,120
Mortgage P&I
48%
$572
Property Taxes
16%
$190
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0