Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.94% first-year return on $28,329 initial cash invested.
26.94%
Cash On Cash
13.17%
Cap Rate
2.01
DSCR
$2,131
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $1,495 expenses = $636 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,131
Total Expenses
$1,495
Mortgage P&I
35%
$738
Property Taxes
7%
$155
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0