Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.79% first-year return on $28,350 initial cash invested.
10.79%
Cash On Cash
9.32%
Cap Rate
1.46
DSCR
$1,530
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $1,275 expenses = $255 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
$1,530
Total Expenses
$1,275
Mortgage P&I
47%
$717
Property Taxes
7%
$114
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0