Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.54% first-year return on $28,056 initial cash invested.
6.54%
Cash On Cash
8.72%
Cap Rate
1.32
DSCR
$1,596
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $1,443 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,056
Downpayment
20%
$26,720
Closing costs
1%
$1,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,596
Total Expenses
$1,443
Mortgage P&I
46%
$738
Property Taxes
15%
$238
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0