Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.83% first-year return on $28,875 initial cash invested.
0.83%
Cash On Cash
7.23%
Cap Rate
1.11
DSCR
$1,243
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,243 income − $1,223 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,875
Downpayment
20%
$27,500
Closing costs
1%
$1,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,243
Total Expenses
$1,223
Mortgage P&I
60%
$746
Property Taxes
6%
$79
Home Insurance
6%
$75
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0