Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.69% first-year return on $27,279 initial cash invested.
6.69%
Cash On Cash
8.71%
Cap Rate
1.31
DSCR
$1,453
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,453 income − $1,301 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,453
Total Expenses
$1,301
Mortgage P&I
49%
$718
Property Taxes
11%
$159
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0