Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.15% first-year return on $24,990 initial cash invested.
1.15%
Cash On Cash
7.17%
Cap Rate
1.12
DSCR
$1,097
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,097 income − $1,073 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,097
Total Expenses
$1,073
Mortgage P&I
58%
$632
Property Taxes
10%
$113
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0