Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.96% first-year return on $27,762 initial cash invested.
6.96%
Cash On Cash
8.54%
Cap Rate
1.34
DSCR
$1,521
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,521 income − $1,360 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,521
Total Expenses
$1,360
Mortgage P&I
46%
$704
Property Taxes
13%
$205
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0