Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.52% first-year return on $20,643 initial cash invested.
0.52%
Cash On Cash
7.1%
Cap Rate
1.1
DSCR
$855
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$855 income − $846 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$98,300
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,643
Downpayment
20%
$19,660
Closing costs
1%
$983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$855
Total Expenses
$846
Mortgage P&I
62%
$530
Property Taxes
2%
$13
Home Insurance
9%
$80
HOA
0%
$0
Property Management
10%
$86
CapEx
5%
$43
Vacancy
6%
$51
Maintenance
5%
$43
Other
0%
$0