Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.93% first-year return on $28,560 initial cash invested.
6.93%
Cash On Cash
8.24%
Cap Rate
1.34
DSCR
$1,463
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,560
Downpayment
20%
$27,200
Closing costs
1%
$1,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,463
Total Expenses
$1,298
Mortgage P&I
48%
$696
Property Taxes
11%
$157
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0