Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.22% first-year return on $28,161 initial cash invested.
8.22%
Cash On Cash
8.89%
Cap Rate
1.39
DSCR
$1,695
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,695 income − $1,502 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,161
Downpayment
20%
$26,820
Closing costs
1%
$1,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,695
Total Expenses
$1,502
Mortgage P&I
42%
$716
Property Taxes
17%
$283
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0