Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.06% first-year return on $23,898 initial cash invested.
2.06%
Cash On Cash
7.59%
Cap Rate
1.16
DSCR
$1,155
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,155 income − $1,114 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,898
Downpayment
20%
$22,760
Closing costs
1%
$1,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,155
Total Expenses
$1,114
Mortgage P&I
54%
$621
Property Taxes
7%
$77
Home Insurance
5%
$61
HOA
5%
$54
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0