Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.86% first-year return on $23,793 initial cash invested.
6.86%
Cash On Cash
8.5%
Cap Rate
1.33
DSCR
$1,247
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,793
Downpayment
20%
$22,660
Closing costs
1%
$1,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,247
Total Expenses
$1,111
Mortgage P&I
49%
$605
Property Taxes
8%
$103
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0