Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.13% first-year return on $28,350 initial cash invested.
8.13%
Cash On Cash
8.89%
Cap Rate
1.38
DSCR
$1,612
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,612 income − $1,420 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,612
Total Expenses
$1,420
Mortgage P&I
45%
$727
Property Taxes
14%
$226
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0