Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.17% first-year return on $28,938 initial cash invested.
8.17%
Cash On Cash
8.45%
Cap Rate
1.41
DSCR
$1,693
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,693 income − $1,496 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,938
Downpayment
20%
$27,560
Closing costs
1%
$1,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,693
Total Expenses
$1,496
Mortgage P&I
41%
$688
Property Taxes
18%
$311
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0