Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.76% first-year return on $22,722 initial cash invested.
5.76%
Cash On Cash
8.23%
Cap Rate
1.28
DSCR
$1,084
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,084 income − $975 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,722
Downpayment
20%
$21,640
Closing costs
1%
$1,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,084
Total Expenses
$975
Mortgage P&I
53%
$579
Property Taxes
5%
$55
Home Insurance
6%
$60
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0