Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.29% first-year return on $28,623 initial cash invested.
6.29%
Cash On Cash
8.43%
Cap Rate
1.29
DSCR
$1,364
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,364 income − $1,214 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,623
Downpayment
20%
$27,260
Closing costs
1%
$1,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,364
Total Expenses
$1,214
Mortgage P&I
54%
$739
Property Taxes
5%
$72
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0