Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.82% first-year return on $27,300 initial cash invested.
31.82%
Cash On Cash
14.01%
Cap Rate
2.19
DSCR
$2,050
Rent
$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,050
Total Expenses
$1,326
Mortgage P&I
34%
$692
Property Taxes
3%
$56
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0