Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.23% first-year return on $17,913 initial cash invested.
7.23%
Cash On Cash
8.22%
Cap Rate
1.35
DSCR
$852
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$852 income − $744 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$85,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,913
Downpayment
20%
$17,060
Closing costs
1%
$853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$852
Total Expenses
$744
Mortgage P&I
51%
$433
Property Taxes
5%
$43
Home Insurance
5%
$46
HOA
0%
$0
Property Management
10%
$85
CapEx
5%
$43
Vacancy
6%
$51
Maintenance
5%
$43
Other
0%
$0