Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.35% first-year return on $28,308 initial cash invested.
13.35%
Cash On Cash
10.05%
Cap Rate
1.53
DSCR
$1,533
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,218 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,308
Downpayment
20%
$26,960
Closing costs
1%
$1,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,533
Total Expenses
$1,218
Mortgage P&I
48%
$737
Property Taxes
2%
$34
Home Insurance
3%
$48
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0