Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.67% first-year return on $22,890 initial cash invested.
2.67%
Cash On Cash
7.56%
Cap Rate
1.19
DSCR
$1,145
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,145 income − $1,094 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,145
Total Expenses
$1,094
Mortgage P&I
51%
$579
Property Taxes
16%
$180
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0