Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.06% first-year return on $28,140 initial cash invested.
8.06%
Cash On Cash
8.48%
Cap Rate
1.39
DSCR
$1,560
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,371 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,140
Downpayment
20%
$26,800
Closing costs
1%
$1,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,371
Mortgage P&I
44%
$680
Property Taxes
16%
$255
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0