Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.72% first-year return on $24,696 initial cash invested.
2.72%
Cash On Cash
7.35%
Cap Rate
1.18
DSCR
$1,125
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,125 income − $1,069 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,696
Downpayment
20%
$23,520
Closing costs
1%
$1,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,125
Total Expenses
$1,069
Mortgage P&I
54%
$608
Property Taxes
5%
$61
Home Insurance
10%
$108
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0