Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.69% first-year return on $28,350 initial cash invested.
14.69%
Cash On Cash
9.49%
Cap Rate
1.65
DSCR
$1,465
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,465
Total Expenses
$1,118
Mortgage P&I
44%
$648
Property Taxes
3%
$43
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0