Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.51% first-year return on $28,938 initial cash invested.
24.51%
Cash On Cash
12.12%
Cap Rate
1.99
DSCR
$2,018
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $1,427 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,938
Downpayment
20%
$27,560
Closing costs
1%
$1,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,018
Total Expenses
$1,427
Mortgage P&I
35%
$700
Property Taxes
8%
$158
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0