Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.83% first-year return on $27,720 initial cash invested.
8.83%
Cash On Cash
8.75%
Cap Rate
1.4
DSCR
$1,423
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,423 income − $1,219 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,720
Downpayment
20%
$26,400
Closing costs
1%
$1,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,423
Total Expenses
$1,219
Mortgage P&I
48%
$687
Property Taxes
8%
$117
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0