Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.52% first-year return on $28,350 initial cash invested.
6.52%
Cash On Cash
8.04%
Cap Rate
1.35
DSCR
$1,550
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,396
Mortgage P&I
43%
$672
Property Taxes
18%
$273
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0