Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.96% first-year return on $22,050 initial cash invested.
1.96%
Cash On Cash
7.3%
Cap Rate
1.16
DSCR
$1,023
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,023
Total Expenses
$987
Mortgage P&I
54%
$552
Property Taxes
11%
$116
Home Insurance
5%
$54
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0