Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.47% first-year return on $22,827 initial cash invested.
6.47%
Cash On Cash
8.42%
Cap Rate
1.31
DSCR
$1,180
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,180 income − $1,057 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,827
Downpayment
20%
$21,740
Closing costs
1%
$1,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$1,057
Mortgage P&I
49%
$581
Property Taxes
11%
$125
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0