Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.01% first-year return on $27,279 initial cash invested.
8.01%
Cash On Cash
8.42%
Cap Rate
1.37
DSCR
$1,315
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,315 income − $1,133 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,315
Total Expenses
$1,133
Mortgage P&I
50%
$663
Property Taxes
6%
$81
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0