Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.97% first-year return on $23,478 initial cash invested.
7.97%
Cash On Cash
8.44%
Cap Rate
1.38
DSCR
$1,250
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,250 income − $1,094 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,478
Downpayment
20%
$22,360
Closing costs
1%
$1,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,094
Mortgage P&I
45%
$568
Property Taxes
14%
$171
Home Insurance
2%
$31
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0