Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.39% first-year return on $28,329 initial cash invested.
8.39%
Cash On Cash
8.83%
Cap Rate
1.36
DSCR
$1,318
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,318 income − $1,120 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,318
Total Expenses
$1,120
Mortgage P&I
55%
$729
Property Taxes
0%
$1
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0