Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.92% first-year return on $27,762 initial cash invested.
6.92%
Cash On Cash
8.12%
Cap Rate
1.33
DSCR
$1,280
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,280 income − $1,120 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,762
Downpayment
20%
$26,440
Closing costs
1%
$1,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,120
Mortgage P&I
52%
$671
Property Taxes
7%
$94
Home Insurance
2%
$22
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0