Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.56% first-year return on $28,350 initial cash invested.
30.56%
Cash On Cash
13.78%
Cap Rate
2.13
DSCR
$2,050
Rent
$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $1,328 expenses = $722 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$1,328
Mortgage P&I
35%
$726
Property Taxes
1%
$23
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0