Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.77% first-year return on $28,329 initial cash invested.
8.77%
Cash On Cash
8.67%
Cap Rate
1.42
DSCR
$1,653
Rent
$207
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
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,653
Total Expenses
$1,446
Mortgage P&I
41%
$685
Property Taxes
17%
$284
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0