Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.48% first-year return on $24,339 initial cash invested.
8.48%
Cash On Cash
8.54%
Cap Rate
1.4
DSCR
$1,298
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,298 income − $1,126 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,339
Downpayment
20%
$23,180
Closing costs
1%
$1,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,298
Total Expenses
$1,126
Mortgage P&I
45%
$588
Property Taxes
12%
$159
Home Insurance
3%
$41
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0