Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.04% first-year return on $28,623 initial cash invested.
6.04%
Cash On Cash
8.05%
Cap Rate
1.32
DSCR
$1,570
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,570 income − $1,426 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,570
Total Expenses
$1,426
Mortgage P&I
44%
$692
Property Taxes
19%
$292
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0