Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.24% first-year return on $28,350 initial cash invested.
18.24%
Cash On Cash
10.94%
Cap Rate
1.71
DSCR
$1,623
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,623 income − $1,192 expenses = $431 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
$1,623
Total Expenses
$1,192
Mortgage P&I
44%
$719
Property Taxes
0%
$5
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0