Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.78% first-year return on $28,308 initial cash invested.
1.78%
Cash On Cash
7.34%
Cap Rate
1.14
DSCR
$1,187
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,187 income − $1,145 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,308
Downpayment
20%
$26,960
Closing costs
1%
$1,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,187
Total Expenses
$1,145
Mortgage P&I
61%
$723
Property Taxes
5%
$54
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0