Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.91% first-year return on $28,959 initial cash invested.
1.91%
Cash On Cash
7.69%
Cap Rate
1.15
DSCR
$1,339
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,339 income − $1,293 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,959
Downpayment
20%
$27,580
Closing costs
1%
$1,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,339
Total Expenses
$1,293
Mortgage P&I
58%
$771
Property Taxes
8%
$111
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0