Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.52% first-year return on $28,350 initial cash invested.
17.52%
Cash On Cash
10.44%
Cap Rate
1.72
DSCR
$1,585
Rent
$414
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
6.5%
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
$1,585
Total Expenses
$1,171
Mortgage P&I
43%
$682
Property Taxes
2%
$31
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0