Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.48% first-year return on $27,279 initial cash invested.
15.48%
Cash On Cash
10.24%
Cap Rate
1.62
DSCR
$1,477
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,477 income − $1,125 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,477
Total Expenses
$1,125
Mortgage P&I
46%
$683
Property Taxes
1%
$11
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0