Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.76% first-year return on $28,350 initial cash invested.
5.76%
Cash On Cash
8.56%
Cap Rate
1.27
DSCR
$1,382
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,382 income − $1,246 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,382
Total Expenses
$1,246
Mortgage P&I
55%
$758
Property Taxes
6%
$82
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0