Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.26% first-year return on $27,279 initial cash invested.
3.26%
Cash On Cash
7.21%
Cap Rate
1.19
DSCR
$1,057
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,057 income − $983 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,057
Total Expenses
$983
Mortgage P&I
62%
$654
Property Taxes
1%
$8
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0