Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.8% first-year return on $28,350 initial cash invested.
13.8%
Cash On Cash
10.13%
Cap Rate
1.58
DSCR
$1,834
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $1,508 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,834
Total Expenses
$1,508
Mortgage P&I
39%
$722
Property Taxes
14%
$262
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0