Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.79% first-year return on $23,079 initial cash invested.
8.79%
Cash On Cash
9.26%
Cap Rate
1.41
DSCR
$1,587
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,587 income − $1,418 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,587
Total Expenses
$1,418
Mortgage P&I
38%
$600
Property Taxes
22%
$350
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0