Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.22% first-year return on $18,375 initial cash invested.
5.22%
Cash On Cash
7.6%
Cap Rate
1.27
DSCR
$748
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$87,500
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,375
Downpayment
20%
$17,500
Closing costs
1%
$875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$748
Total Expenses
$668
Mortgage P&I
58%
$437
Property Taxes
1%
$6
Home Insurance
4%
$31
HOA
0%
$0
Property Management
10%
$75
CapEx
5%
$37
Vacancy
6%
$45
Maintenance
5%
$37
Other
0%
$0