Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.34% first-year return on $24,486 initial cash invested.
5.34%
Cash On Cash
8.46%
Cap Rate
1.26
DSCR
$1,185
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,185 income − $1,076 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,486
Downpayment
20%
$23,320
Closing costs
1%
$1,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,185
Total Expenses
$1,076
Mortgage P&I
55%
$654
Property Taxes
5%
$57
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0