Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.81% first-year return on $27,300 initial cash invested.
10.81%
Cash On Cash
9.2%
Cap Rate
1.46
DSCR
$1,365
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,365 income − $1,119 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,365
Total Expenses
$1,119
Mortgage P&I
50%
$683
Property Taxes
3%
$36
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0