Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.77% first-year return on $22,344 initial cash invested.
6.77%
Cash On Cash
8.03%
Cap Rate
1.34
DSCR
$1,118
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,344
Downpayment
20%
$21,280
Closing costs
1%
$1,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,118
Total Expenses
$992
Mortgage P&I
47%
$530
Property Taxes
12%
$137
Home Insurance
3%
$34
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0