Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.89% first-year return on $28,980 initial cash invested.
4.89%
Cash On Cash
8.03%
Cap Rate
1.25
DSCR
$1,385
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,385 income − $1,267 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,980
Downpayment
20%
$27,600
Closing costs
1%
$1,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,385
Total Expenses
$1,267
Mortgage P&I
53%
$736
Property Taxes
9%
$121
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0