Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.18% first-year return on $28,728 initial cash invested.
5.18%
Cash On Cash
8.5%
Cap Rate
1.26
DSCR
$1,568
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,568 income − $1,444 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,728
Downpayment
20%
$27,360
Closing costs
1%
$1,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,568
Total Expenses
$1,444
Mortgage P&I
49%
$767
Property Taxes
15%
$230
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0