Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.39% first-year return on $28,602 initial cash invested.
8.39%
Cash On Cash
8.41%
Cap Rate
1.4
DSCR
$1,421
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,602
Downpayment
20%
$27,240
Closing costs
1%
$1,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,421
Total Expenses
$1,221
Mortgage P&I
48%
$683
Property Taxes
9%
$134
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0