Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.91% first-year return on $24,150 initial cash invested.
5.91%
Cash On Cash
8.22%
Cap Rate
1.29
DSCR
$1,170
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,170 income − $1,051 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$1,051
Mortgage P&I
52%
$611
Property Taxes
8%
$97
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0