Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.05% first-year return on $28,329 initial cash invested.
13.05%
Cash On Cash
9.8%
Cap Rate
1.53
DSCR
$1,510
Rent
$308
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
$1,510
Total Expenses
$1,202
Mortgage P&I
48%
$718
Property Taxes
3%
$43
Home Insurance
3%
$47
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...