Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.61% first-year return on $28,350 initial cash invested.
4.61%
Cash On Cash
8.17%
Cap Rate
1.25
DSCR
$1,451
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,451 income − $1,342 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,451
Total Expenses
$1,342
Mortgage P&I
51%
$737
Property Taxes
12%
$180
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0