Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.68% first-year return on $23,079 initial cash invested.
4.68%
Cash On Cash
8.53%
Cap Rate
1.23
DSCR
$1,169
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,169 income − $1,079 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,169
Total Expenses
$1,079
Mortgage P&I
54%
$633
Property Taxes
9%
$105
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0