Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.36% first-year return on $28,287 initial cash invested.
6.36%
Cash On Cash
7.97%
Cap Rate
1.31
DSCR
$1,222
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,287
Downpayment
20%
$26,940
Closing costs
1%
$1,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,222
Total Expenses
$1,072
Mortgage P&I
56%
$684
Property Taxes
3%
$33
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0