Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.05% first-year return on $28,497 initial cash invested.
5.05%
Cash On Cash
7.82%
Cap Rate
1.26
DSCR
$1,270
Rent
$120
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,497
Downpayment
20%
$27,140
Closing costs
1%
$1,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$1,150
Mortgage P&I
55%
$700
Property Taxes
6%
$70
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0