Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.89% first-year return on $28,402 initial cash invested.
9.89%
Cash On Cash
9.34%
Cap Rate
1.41
DSCR
$1,470
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,470 income − $1,236 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,402
Downpayment
20%
$27,050
Closing costs
1%
$1,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,236
Mortgage P&I
51%
$745
Property Taxes
4%
$61
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0