Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.46% first-year return on $28,266 initial cash invested.
4.46%
Cash On Cash
7.89%
Cap Rate
1.24
DSCR
$1,282
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,282 income − $1,177 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,266
Downpayment
20%
$26,920
Closing costs
1%
$1,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,282
Total Expenses
$1,177
Mortgage P&I
56%
$716
Property Taxes
6%
$77
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0