Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.01% first-year return on $28,959 initial cash invested.
13.01%
Cash On Cash
10.29%
Cap Rate
1.52
DSCR
$1,781
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,781 income − $1,467 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,959
Downpayment
20%
$27,580
Closing costs
1%
$1,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,781
Total Expenses
$1,467
Mortgage P&I
44%
$779
Property Taxes
8%
$146
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0