Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.79% first-year return on $28,329 initial cash invested.
12.79%
Cash On Cash
9.74%
Cap Rate
1.53
DSCR
$1,500
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,500
Total Expenses
$1,198
Mortgage P&I
48%
$718
Property Taxes
3%
$43
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0