Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.38% first-year return on $28,770 initial cash invested.
6.38%
Cash On Cash
8.9%
Cap Rate
1.38
DSCR
$2,562
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $2,409 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,770
Downpayment
20%
$27,400
Closing costs
1%
$1,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,562
Total Expenses
$2,409
Mortgage P&I
29%
$735
Property Taxes
37%
$959
Home Insurance
2%
$49
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0