Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.06% first-year return on $24,990 initial cash invested.
1.06%
Cash On Cash
7.19%
Cap Rate
1.12
DSCR
$1,134
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,134 income − $1,112 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,134
Total Expenses
$1,112
Mortgage P&I
56%
$634
Property Taxes
12%
$136
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0