Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.82% first-year return on $28,350 initial cash invested.
1.82%
Cash On Cash
7.6%
Cap Rate
1.16
DSCR
$1,498
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,498
Total Expenses
$1,455
Mortgage P&I
49%
$737
Property Taxes
19%
$281
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0