Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.73% first-year return on $28,875 initial cash invested.
6.73%
Cash On Cash
8.08%
Cap Rate
1.33
DSCR
$1,321
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,875
Downpayment
20%
$27,500
Closing costs
1%
$1,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,321
Total Expenses
$1,159
Mortgage P&I
53%
$698
Property Taxes
6%
$74
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0