Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.94% first-year return on $24,318 initial cash invested.
0.94%
Cash On Cash
6.68%
Cap Rate
1.12
DSCR
$1,040
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,040 income − $1,021 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$116k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,318
Downpayment
20%
$23,160
Closing costs
1%
$1,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$1,021
Mortgage P&I
55%
$574
Property Taxes
14%
$142
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0