Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.53% first-year return on $28,329 initial cash invested.
4.53%
Cash On Cash
7.9%
Cap Rate
1.24
DSCR
$1,304
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,304 income − $1,197 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,304
Total Expenses
$1,197
Mortgage P&I
55%
$716
Property Taxes
7%
$96
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0