Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.5% first-year return on $28,350 initial cash invested.
18.5%
Cash On Cash
10.78%
Cap Rate
1.77
DSCR
$1,821
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $1,384 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,821
Total Expenses
$1,384
Mortgage P&I
38%
$685
Property Taxes
10%
$179
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0