Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.5% first-year return on $27,279 initial cash invested.
20.5%
Cash On Cash
11.5%
Cap Rate
1.8
DSCR
$1,750
Rent
$466
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,750
Total Expenses
$1,284
Mortgage P&I
39%
$691
Property Taxes
5%
$91
Home Insurance
3%
$46
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...