Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.24% first-year return on $18,648 initial cash invested.
6.24%
Cash On Cash
7.88%
Cap Rate
1.34
DSCR
$1,029
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$88,800
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,648
Downpayment
20%
$17,760
Closing costs
1%
$888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,029
Total Expenses
$932
Mortgage P&I
42%
$435
Property Taxes
18%
$189
Home Insurance
4%
$41
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0