Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.79% first-year return on $27,279 initial cash invested.
11.79%
Cash On Cash
9.56%
Cap Rate
1.48
DSCR
$1,394
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,394 income − $1,126 expenses = $268 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,394
Total Expenses
$1,126
Mortgage P&I
50%
$697
Property Taxes
1%
$20
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0