Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.23% first-year return on $28,329 initial cash invested.
6.23%
Cash On Cash
8.41%
Cap Rate
1.29
DSCR
$1,351
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,351 income − $1,204 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,351
Total Expenses
$1,204
Mortgage P&I
54%
$730
Property Taxes
6%
$75
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0