Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.69% first-year return on $28,119 initial cash invested.
11.69%
Cash On Cash
9.63%
Cap Rate
1.49
DSCR
$1,534
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,534 income − $1,260 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,119
Downpayment
20%
$26,780
Closing costs
1%
$1,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,534
Total Expenses
$1,260
Mortgage P&I
47%
$723
Property Taxes
5%
$80
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0