Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.79% first-year return on $28,350 initial cash invested.
7.79%
Cash On Cash
8.77%
Cap Rate
1.35
DSCR
$1,423
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,423 income − $1,239 expenses = $184 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
$1,423
Total Expenses
$1,239
Mortgage P&I
51%
$732
Property Taxes
6%
$91
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0