Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.86% first-year return on $28,707 initial cash invested.
8.86%
Cash On Cash
9.03%
Cap Rate
1.4
DSCR
$1,689
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,707
Downpayment
20%
$27,340
Closing costs
1%
$1,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,689
Total Expenses
$1,477
Mortgage P&I
43%
$733
Property Taxes
15%
$255
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0