Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.86% first-year return on $27,930 initial cash invested.
0.86%
Cash On Cash
6.97%
Cap Rate
1.13
DSCR
$1,402
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,930
Downpayment
20%
$26,600
Closing costs
1%
$1,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,402
Total Expenses
$1,382
Mortgage P&I
49%
$683
Property Taxes
21%
$288
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0