Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.18% first-year return on $24,759 initial cash invested.
2.18%
Cash On Cash
7.85%
Cap Rate
1.16
DSCR
$1,215
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,215 income − $1,170 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,759
Downpayment
20%
$23,580
Closing costs
1%
$1,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,215
Total Expenses
$1,170
Mortgage P&I
55%
$665
Property Taxes
12%
$147
Home Insurance
3%
$41
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0