Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.1% first-year return on $24,129 initial cash invested.
0.1%
Cash On Cash
6.9%
Cap Rate
1.13
DSCR
$1,515
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,515 income − $1,513 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,515
Total Expenses
$1,513
Mortgage P&I
38%
$583
Property Taxes
20%
$307
Home Insurance
3%
$40
HOA
12%
$188
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0