Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.16% first-year return on $28,119 initial cash invested.
5.16%
Cash On Cash
7.99%
Cap Rate
1.26
DSCR
$1,305
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,119
Downpayment
20%
$26,780
Closing costs
1%
$1,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,305
Total Expenses
$1,184
Mortgage P&I
54%
$705
Property Taxes
6%
$80
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0