Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.14% first-year return on $28,665 initial cash invested.
11.14%
Cash On Cash
9.55%
Cap Rate
1.46
DSCR
$1,509
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,509 income − $1,243 expenses = $266 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,665
Downpayment
20%
$27,300
Closing costs
1%
$1,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,509
Total Expenses
$1,243
Mortgage P&I
49%
$745
Property Taxes
6%
$90
Home Insurance
1%
$16
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$91
Maintenance
5%
$75
Other
0%
$0