Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.11% first-year return on $28,182 initial cash invested.
9.11%
Cash On Cash
9.13%
Cap Rate
1.41
DSCR
$1,640
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $1,426 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,182
Downpayment
20%
$26,840
Closing costs
1%
$1,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$1,426
Mortgage P&I
44%
$725
Property Taxes
14%
$227
Home Insurance
3%
$48
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0