Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.06% first-year return on $27,825 initial cash invested.
3.06%
Cash On Cash
7.72%
Cap Rate
1.2
DSCR
$1,400
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $1,329 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,825
Downpayment
20%
$26,500
Closing costs
1%
$1,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,329
Mortgage P&I
51%
$711
Property Taxes
15%
$208
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0