Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.44% first-year return on $28,560 initial cash invested.
12.44%
Cash On Cash
9.81%
Cap Rate
1.51
DSCR
$1,588
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $1,292 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,560
Downpayment
20%
$27,200
Closing costs
1%
$1,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,588
Total Expenses
$1,292
Mortgage P&I
46%
$737
Property Taxes
5%
$80
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0