Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.24% first-year return on $23,310 initial cash invested.
1.24%
Cash On Cash
7.31%
Cap Rate
1.12
DSCR
$1,008
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,008 income − $984 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,310
Downpayment
20%
$22,200
Closing costs
1%
$1,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,008
Total Expenses
$984
Mortgage P&I
60%
$602
Property Taxes
6%
$61
Home Insurance
6%
$60
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0