Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.43% first-year return on $28,539 initial cash invested.
24.43%
Cash On Cash
12.11%
Cap Rate
1.99
DSCR
$2,002
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $1,421 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,002
Total Expenses
$1,421
Mortgage P&I
34%
$690
Property Taxes
9%
$176
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0