Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.88% first-year return on $22,869 initial cash invested.
4.88%
Cash On Cash
7.74%
Cap Rate
1.26
DSCR
$1,012
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,012 income − $919 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,869
Downpayment
20%
$21,780
Closing costs
1%
$1,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,012
Total Expenses
$919
Mortgage P&I
55%
$558
Property Taxes
6%
$57
Home Insurance
4%
$40
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0