Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.63% first-year return on $28,350 initial cash invested.
5.63%
Cash On Cash
8.2%
Cap Rate
1.28
DSCR
$1,400
Rent
$133
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,267
Mortgage P&I
51%
$719
Property Taxes
10%
$137
Home Insurance
3%
$47
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...