Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.87% first-year return on $18,522 initial cash invested.
6.87%
Cash On Cash
8.15%
Cap Rate
1.33
DSCR
$882
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$88,200
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,522
Downpayment
20%
$17,640
Closing costs
1%
$882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$882
Total Expenses
$776
Mortgage P&I
51%
$449
Property Taxes
9%
$76
Home Insurance
2%
$22
HOA
0%
$0
Property Management
10%
$88
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0