Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.72% first-year return on $28,980 initial cash invested.
10.72%
Cash On Cash
9.3%
Cap Rate
1.46
DSCR
$1,510
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,980
Downpayment
20%
$27,600
Closing costs
1%
$1,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,251
Mortgage P&I
49%
$734
Property Taxes
5%
$75
Home Insurance
3%
$48
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0