Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.44% first-year return on $24,150 initial cash invested.
9.44%
Cash On Cash
8.89%
Cap Rate
1.46
DSCR
$1,556
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $1,366 expenses = $190 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,556
Total Expenses
$1,366
Mortgage P&I
38%
$584
Property Taxes
17%
$262
Home Insurance
3%
$40
HOA
5%
$75
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0