Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.81% first-year return on $27,468 initial cash invested.
4.81%
Cash On Cash
7.83%
Cap Rate
1.25
DSCR
$1,192
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,192 income − $1,082 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,468
Downpayment
20%
$26,160
Closing costs
1%
$1,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,192
Total Expenses
$1,082
Mortgage P&I
57%
$684
Property Taxes
0%
$2
Home Insurance
7%
$85
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0