Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.75% first-year return on $17,682 initial cash invested.
8.75%
Cash On Cash
8.89%
Cap Rate
1.42
DSCR
$1,116
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,116 income − $987 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$84,200
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,682
Downpayment
20%
$16,840
Closing costs
1%
$842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,116
Total Expenses
$987
Mortgage P&I
39%
$439
Property Taxes
19%
$215
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0