Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.5% first-year return on $24,150 initial cash invested.
8.5%
Cash On Cash
9.03%
Cap Rate
1.36
DSCR
$1,172
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,172 income − $1,001 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,172
Total Expenses
$1,001
Mortgage P&I
54%
$635
Property Taxes
2%
$21
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0