Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.7% first-year return on $23,625 initial cash invested.
6.7%
Cash On Cash
8.54%
Cap Rate
1.3
DSCR
$1,106
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,106 income − $974 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,625
Downpayment
20%
$22,500
Closing costs
1%
$1,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,106
Total Expenses
$974
Mortgage P&I
56%
$614
Property Taxes
2%
$27
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0