Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.11% first-year return on $28,476 initial cash invested.
13.11%
Cash On Cash
9.66%
Cap Rate
1.54
DSCR
$1,483
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,483 income − $1,172 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,476
Downpayment
20%
$27,120
Closing costs
1%
$1,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,483
Total Expenses
$1,172
Mortgage P&I
48%
$707
Property Taxes
2%
$36
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0