Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.94% first-year return on $24,129 initial cash invested.
1.94%
Cash On Cash
7.1%
Cap Rate
1.17
DSCR
$1,162
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,162 income − $1,123 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,162
Total Expenses
$1,123
Mortgage P&I
50%
$583
Property Taxes
17%
$198
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0