Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.91% first-year return on $28,035 initial cash invested.
16.91%
Cash On Cash
10.91%
Cap Rate
1.64
DSCR
$1,623
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,623 income − $1,228 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,035
Downpayment
20%
$26,700
Closing costs
1%
$1,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,623
Total Expenses
$1,228
Mortgage P&I
45%
$738
Property Taxes
1%
$11
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0