Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.39% first-year return on $28,602 initial cash invested.
8.39%
Cash On Cash
8.56%
Cap Rate
1.38
DSCR
$1,341
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,602
Downpayment
20%
$27,240
Closing costs
1%
$1,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,341
Total Expenses
$1,141
Mortgage P&I
53%
$705
Property Taxes
3%
$42
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0