Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.85% first-year return on $16,212 initial cash invested.
1.85%
Cash On Cash
7.01%
Cap Rate
1.19
DSCR
$947
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$77,200
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,212
Downpayment
20%
$15,440
Closing costs
1%
$772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$947
Total Expenses
$922
Mortgage P&I
40%
$379
Property Taxes
15%
$143
Home Insurance
16%
$154
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0