Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.99% first-year return on $28,350 initial cash invested.
1.99%
Cash On Cash
7.08%
Cap Rate
1.15
DSCR
$1,135
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,135 income − $1,088 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,135
Total Expenses
$1,088
Mortgage P&I
61%
$692
Property Taxes
5%
$53
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0