Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.91% first-year return on $28,854 initial cash invested.
2.91%
Cash On Cash
7.55%
Cap Rate
1.19
DSCR
$1,363
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,363 income − $1,293 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,854
Downpayment
20%
$27,480
Closing costs
1%
$1,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,363
Total Expenses
$1,293
Mortgage P&I
53%
$726
Property Taxes
12%
$167
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0