Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.31% first-year return on $24,612 initial cash invested.
5.31%
Cash On Cash
8.45%
Cap Rate
1.27
DSCR
$1,276
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,276 income − $1,167 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,612
Downpayment
20%
$23,440
Closing costs
1%
$1,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,276
Total Expenses
$1,167
Mortgage P&I
51%
$652
Property Taxes
11%
$140
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0