Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.16% first-year return on $28,329 initial cash invested.
7.16%
Cash On Cash
8.05%
Cap Rate
1.34
DSCR
$1,255
Rent
$169
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
6.4%
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
$1,255
Total Expenses
$1,086
Mortgage P&I
54%
$673
Property Taxes
3%
$39
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0