Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.82% first-year return on $23,499 initial cash invested.
0.82%
Cash On Cash
6.86%
Cap Rate
1.11
DSCR
$947
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$947 income − $931 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,499
Downpayment
20%
$22,380
Closing costs
1%
$1,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$947
Total Expenses
$931
Mortgage P&I
61%
$577
Property Taxes
7%
$69
Home Insurance
4%
$39
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0