Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.56% first-year return on $24,255 initial cash invested.
8.56%
Cash On Cash
9.23%
Cap Rate
1.36
DSCR
$1,287
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,287 income − $1,114 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,255
Downpayment
20%
$23,100
Closing costs
1%
$1,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,287
Total Expenses
$1,114
Mortgage P&I
51%
$651
Property Taxes
6%
$77
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0