Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.89% first-year return on $27,090 initial cash invested.
0.89%
Cash On Cash
7.12%
Cap Rate
1.13
DSCR
$1,356
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,356 income − $1,336 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,356
Total Expenses
$1,336
Mortgage P&I
50%
$677
Property Taxes
19%
$261
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0