Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.06% first-year return on $28,350 initial cash invested.
17.06%
Cash On Cash
10.88%
Cap Rate
1.7
DSCR
$1,977
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $1,574 expenses = $403 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,977
Total Expenses
$1,574
Mortgage P&I
37%
$722
Property Taxes
15%
$290
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0