Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.57% first-year return on $28,581 initial cash invested.
9.57%
Cash On Cash
8.93%
Cap Rate
1.43
DSCR
$1,575
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $1,347 expenses = $228 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,581
Downpayment
20%
$27,220
Closing costs
1%
$1,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,575
Total Expenses
$1,347
Mortgage P&I
45%
$706
Property Taxes
10%
$165
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0