Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.91% first-year return on $28,917 initial cash invested.
11.91%
Cash On Cash
9.62%
Cap Rate
1.49
DSCR
$1,510
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $1,223 expenses = $287 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,917
Downpayment
20%
$27,540
Closing costs
1%
$1,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,223
Mortgage P&I
49%
$741
Property Taxes
3%
$39
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0