Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.77% first-year return on $21,399 initial cash invested.
4.77%
Cash On Cash
7.93%
Cap Rate
1.24
DSCR
$930
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,399
Downpayment
20%
$20,380
Closing costs
1%
$1,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$930
Total Expenses
$845
Mortgage P&I
58%
$542
Property Taxes
7%
$62
Home Insurance
0%
$0
HOA
0%
$0
Property Management
10%
$93
CapEx
5%
$46
Vacancy
6%
$56
Maintenance
5%
$46
Other
0%
$0