Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.2% first-year return on $28,329 initial cash invested.
7.2%
Cash On Cash
8.73%
Cap Rate
1.33
DSCR
$1,502
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $1,332 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,502
Total Expenses
$1,332
Mortgage P&I
49%
$736
Property Taxes
11%
$159
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0