Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.9% first-year return on $28,350 initial cash invested.
14.9%
Cash On Cash
10.26%
Cap Rate
1.6
DSCR
$1,590
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $1,238 expenses = $352 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
$1,590
Total Expenses
$1,238
Mortgage P&I
45%
$722
Property Taxes
3%
$55
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0