Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.02% first-year return on $28,224 initial cash invested.
1.02%
Cash On Cash
7.6%
Cap Rate
1.11
DSCR
$1,261
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,261 income − $1,237 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,224
Downpayment
20%
$26,880
Closing costs
1%
$1,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,261
Total Expenses
$1,237
Mortgage P&I
61%
$764
Property Taxes
9%
$113
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0