Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.42% first-year return on $27,384 initial cash invested.
20.42%
Cash On Cash
11.25%
Cap Rate
1.82
DSCR
$1,676
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,676 income − $1,210 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,384
Downpayment
20%
$26,080
Closing costs
1%
$1,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,676
Total Expenses
$1,210
Mortgage P&I
40%
$673
Property Taxes
3%
$44
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0