Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.3% first-year return on $29,022 initial cash invested.
9.3%
Cash On Cash
9.07%
Cap Rate
1.41
DSCR
$1,534
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,534 income − $1,309 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,022
Downpayment
20%
$27,640
Closing costs
1%
$1,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,534
Total Expenses
$1,309
Mortgage P&I
48%
$743
Property Taxes
5%
$83
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0