Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18% first-year return on $28,203 initial cash invested.
18%
Cash On Cash
10.85%
Cap Rate
1.73
DSCR
$1,768
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $1,345 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,203
Downpayment
20%
$26,860
Closing costs
1%
$1,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,768
Total Expenses
$1,345
Mortgage P&I
40%
$703
Property Taxes
7%
$117
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0