Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.29% first-year return on $28,329 initial cash invested.
15.29%
Cash On Cash
10.24%
Cap Rate
1.63
DSCR
$1,677
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,316 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,677
Total Expenses
$1,316
Mortgage P&I
42%
$706
Property Taxes
8%
$126
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0