Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.74% first-year return on $23,772 initial cash invested.
9.74%
Cash On Cash
8.84%
Cap Rate
1.45
DSCR
$1,272
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,272 income − $1,079 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,772
Downpayment
20%
$22,640
Closing costs
1%
$1,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,272
Total Expenses
$1,079
Mortgage P&I
45%
$577
Property Taxes
10%
$131
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0