Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.13% first-year return on $27,300 initial cash invested.
24.13%
Cash On Cash
12.12%
Cap Rate
1.96
DSCR
$1,890
Rent
$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $1,341 expenses = $549 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,341
Mortgage P&I
35%
$670
Property Taxes
7%
$135
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0