Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.79% first-year return on $28,350 initial cash invested.
10.79%
Cash On Cash
9.35%
Cap Rate
1.46
DSCR
$1,487
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,487 income − $1,232 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,487
Total Expenses
$1,232
Mortgage P&I
49%
$723
Property Taxes
5%
$76
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0