Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.68% first-year return on $29,022 initial cash invested.
3.68%
Cash On Cash
7.76%
Cap Rate
1.21
DSCR
$1,336
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,336 income − $1,247 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,022
Downpayment
20%
$27,640
Closing costs
1%
$1,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,336
Total Expenses
$1,247
Mortgage P&I
55%
$738
Property Taxes
8%
$112
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0