Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.44% first-year return on $23,877 initial cash invested.
8.44%
Cash On Cash
8.55%
Cap Rate
1.4
DSCR
$1,308
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,308 income − $1,140 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,877
Downpayment
20%
$22,740
Closing costs
1%
$1,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,308
Total Expenses
$1,140
Mortgage P&I
44%
$577
Property Taxes
14%
$182
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0