Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.31% first-year return on $28,434 initial cash invested.
8.31%
Cash On Cash
8.92%
Cap Rate
1.38
DSCR
$1,614
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $1,417 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,434
Downpayment
20%
$27,080
Closing costs
1%
$1,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$1,417
Mortgage P&I
45%
$729
Property Taxes
13%
$202
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0