Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.18% first-year return on $22,218 initial cash invested.
9.18%
Cash On Cash
8.64%
Cap Rate
1.42
DSCR
$1,106
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,106 income − $936 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,218
Downpayment
20%
$21,160
Closing costs
1%
$1,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,106
Total Expenses
$936
Mortgage P&I
49%
$537
Property Taxes
7%
$75
Home Insurance
3%
$37
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0