Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.94% first-year return on $24,150 initial cash invested.
9.94%
Cash On Cash
9.33%
Cap Rate
1.42
DSCR
$1,310
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,310 income − $1,110 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,310
Total Expenses
$1,110
Mortgage P&I
48%
$628
Property Taxes
8%
$100
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0