Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.23% first-year return on $28,350 initial cash invested.
1.23%
Cash On Cash
7.03%
Cap Rate
1.14
DSCR
$1,359
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,359
Total Expenses
$1,330
Mortgage P&I
51%
$694
Property Taxes
17%
$235
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0