Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.37% first-year return on $22,932 initial cash invested.
9.37%
Cash On Cash
8.68%
Cap Rate
1.43
DSCR
$1,145
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,145 income − $966 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,932
Downpayment
20%
$21,840
Closing costs
1%
$1,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,145
Total Expenses
$966
Mortgage P&I
48%
$554
Property Taxes
6%
$73
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0