Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.83% first-year return on $28,833 initial cash invested.
5.83%
Cash On Cash
8.36%
Cap Rate
1.29
DSCR
$1,521
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,521 income − $1,381 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,833
Downpayment
20%
$27,460
Closing costs
1%
$1,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,521
Total Expenses
$1,381
Mortgage P&I
49%
$741
Property Taxes
11%
$163
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0