Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.89% first-year return on $28,623 initial cash invested.
2.89%
Cash On Cash
7.5%
Cap Rate
1.19
DSCR
$1,313
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,623
Downpayment
20%
$27,260
Closing costs
1%
$1,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,313
Total Expenses
$1,244
Mortgage P&I
55%
$717
Property Taxes
10%
$133
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0