Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.5% first-year return on $24,150 initial cash invested.
7.5%
Cash On Cash
8.12%
Cap Rate
1.36
DSCR
$1,140
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,140
Total Expenses
$989
Mortgage P&I
50%
$570
Property Taxes
7%
$83
Home Insurance
4%
$40
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0