Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.84% first-year return on $28,539 initial cash invested.
18.84%
Cash On Cash
11.32%
Cap Rate
1.73
DSCR
$1,832
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,832 income − $1,384 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,832
Total Expenses
$1,384
Mortgage P&I
41%
$742
Property Taxes
5%
$97
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0