Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.98% first-year return on $27,405 initial cash invested.
2.98%
Cash On Cash
7.41%
Cap Rate
1.18
DSCR
$1,114
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,114 income − $1,046 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,405
Downpayment
20%
$26,100
Closing costs
1%
$1,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,114
Total Expenses
$1,046
Mortgage P&I
61%
$682
Property Taxes
3%
$32
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0