Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.15% first-year return on $28,266 initial cash invested.
8.15%
Cash On Cash
8.73%
Cap Rate
1.39
DSCR
$1,681
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,681 income − $1,489 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,266
Downpayment
20%
$26,920
Closing costs
1%
$1,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,681
Total Expenses
$1,489
Mortgage P&I
42%
$703
Property Taxes
14%
$241
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0