Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.39% first-year return on $28,329 initial cash invested.
3.39%
Cash On Cash
7.58%
Cap Rate
1.2
DSCR
$1,288
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,288 income − $1,208 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,288
Total Expenses
$1,208
Mortgage P&I
55%
$708
Property Taxes
9%
$114
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0