Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.88% first-year return on $22,890 initial cash invested.
3.88%
Cash On Cash
7.86%
Cap Rate
1.23
DSCR
$1,210
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,210
Total Expenses
$1,136
Mortgage P&I
48%
$580
Property Taxes
17%
$204
Home Insurance
3%
$38
PManagement
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0