Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.12% first-year return on $23,919 initial cash invested.
6.12%
Cash On Cash
8.23%
Cap Rate
1.3
DSCR
$1,177
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,177 income − $1,055 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,919
Downpayment
20%
$22,780
Closing costs
1%
$1,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,177
Total Expenses
$1,055
Mortgage P&I
51%
$600
Property Taxes
7%
$82
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0