Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.8% first-year return on $28,602 initial cash invested.
6.8%
Cash On Cash
8.56%
Cap Rate
1.31
DSCR
$1,400
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $1,238 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,400
Total Expenses
$1,238
Mortgage P&I
53%
$739
Property Taxes
6%
$86
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0