Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.92% first-year return on $21,819 initial cash invested.
1.92%
Cash On Cash
7.47%
Cap Rate
1.15
DSCR
$1,027
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,027 income − $992 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,819
Downpayment
20%
$20,780
Closing costs
1%
$1,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,027
Total Expenses
$992
Mortgage P&I
55%
$561
Property Taxes
10%
$104
Home Insurance
6%
$60
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0