Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.12% first-year return on $27,279 initial cash invested.
14.12%
Cash On Cash
9.7%
Cap Rate
1.63
DSCR
$1,700
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,700
Total Expenses
$1,379
Mortgage P&I
38%
$644
Property Taxes
15%
$247
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0