Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.63% first-year return on $28,350 initial cash invested.
13.63%
Cash On Cash
9.61%
Cap Rate
1.58
DSCR
$1,490
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $1,168 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,490
Total Expenses
$1,168
Mortgage P&I
46%
$685
Property Taxes
3%
$50
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0