Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.86% first-year return on $28,539 initial cash invested.
7.86%
Cash On Cash
8.72%
Cap Rate
1.37
DSCR
$1,613
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,613 income − $1,426 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,613
Total Expenses
$1,426
Mortgage P&I
45%
$719
Property Taxes
15%
$241
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0