Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.19% first-year return on $28,350 initial cash invested.
9.19%
Cash On Cash
8.84%
Cap Rate
1.41
DSCR
$1,479
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,479 income − $1,262 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,479
Total Expenses
$1,262
Mortgage P&I
48%
$703
Property Taxes
9%
$127
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0