Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.79% first-year return on $27,783 initial cash invested.
4.79%
Cash On Cash
8.2%
Cap Rate
1.25
DSCR
$1,331
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,331 income − $1,220 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,783
Downpayment
20%
$26,460
Closing costs
1%
$1,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,331
Total Expenses
$1,220
Mortgage P&I
55%
$726
Property Taxes
7%
$91
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0