Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.6% first-year return on $28,350 initial cash invested.
6.6%
Cash On Cash
8.44%
Cap Rate
1.32
DSCR
$1,504
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,504 income − $1,348 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,504
Total Expenses
$1,348
Mortgage P&I
48%
$718
Property Taxes
13%
$193
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0