Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.03% first-year return on $27,699 initial cash invested.
3.03%
Cash On Cash
7.54%
Cap Rate
1.19
DSCR
$1,259
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,259 income − $1,189 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,699
Downpayment
20%
$26,380
Closing costs
1%
$1,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,259
Total Expenses
$1,189
Mortgage P&I
55%
$696
Property Taxes
10%
$121
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0