Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.89% first-year return on $24,500 initial cash invested.
9.89%
Cash On Cash
9.8%
Cap Rate
1.42
DSCR
$1,622
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $1,420 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,500
Downpayment
20%
$23,333
Closing costs
1%
$1,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,622
Total Expenses
$1,420
Mortgage P&I
41%
$670
Property Taxes
12%
$201
Home Insurance
3%
$41
HOA
5%
$87
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0