Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.64% first-year return on $27,720 initial cash invested.
3.64%
Cash On Cash
7.7%
Cap Rate
1.22
DSCR
$1,324
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,324 income − $1,240 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,720
Downpayment
20%
$26,400
Closing costs
1%
$1,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,324
Total Expenses
$1,240
Mortgage P&I
53%
$697
Property Taxes
12%
$154
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0