Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.2% first-year return on $28,497 initial cash invested.
3.2%
Cash On Cash
8.03%
Cap Rate
1.19
DSCR
$1,359
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,359 income − $1,283 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,497
Downpayment
20%
$27,140
Closing costs
1%
$1,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,359
Total Expenses
$1,283
Mortgage P&I
56%
$764
Property Taxes
8%
$105
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0