Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.32% first-year return on $27,930 initial cash invested.
6.32%
Cash On Cash
8.55%
Cap Rate
1.3
DSCR
$1,485
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,485 income − $1,338 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,930
Downpayment
20%
$26,600
Closing costs
1%
$1,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,485
Total Expenses
$1,338
Mortgage P&I
49%
$727
Property Taxes
12%
$179
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0