Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.93% first-year return on $28,245 initial cash invested.
4.93%
Cash On Cash
8.07%
Cap Rate
1.27
DSCR
$1,541
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,541 income − $1,425 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,245
Downpayment
20%
$26,900
Closing costs
1%
$1,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,541
Total Expenses
$1,425
Mortgage P&I
46%
$711
Property Taxes
17%
$262
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0