Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.21% first-year return on $28,350 initial cash invested.
8.21%
Cash On Cash
8.69%
Cap Rate
1.36
DSCR
$1,320
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,320 income − $1,126 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,320
Total Expenses
$1,126
Mortgage P&I
54%
$718
Property Taxes
1%
$18
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0