Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.4% first-year return on $28,077 initial cash invested.
17.4%
Cash On Cash
10.78%
Cap Rate
1.71
DSCR
$1,790
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $1,383 expenses = $407 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,077
Downpayment
20%
$26,740
Closing costs
1%
$1,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,383
Mortgage P&I
39%
$704
Property Taxes
10%
$175
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0