Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.14% first-year return on $28,350 initial cash invested.
1.14%
Cash On Cash
7.25%
Cap Rate
1.11
DSCR
$1,104
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,104 income − $1,077 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,104
Total Expenses
$1,077
Mortgage P&I
66%
$734
Property Taxes
1%
$10
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0