Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.13% first-year return on $27,783 initial cash invested.
6.13%
Cash On Cash
8.31%
Cap Rate
1.3
DSCR
$1,429
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,429 income − $1,287 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,783
Downpayment
20%
$26,460
Closing costs
1%
$1,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,429
Total Expenses
$1,287
Mortgage P&I
49%
$703
Property Taxes
12%
$166
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0