Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.19% first-year return on $27,279 initial cash invested.
9.19%
Cash On Cash
8.77%
Cap Rate
1.42
DSCR
$1,424
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,424 income − $1,215 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,424
Total Expenses
$1,215
Mortgage P&I
47%
$669
Property Taxes
9%
$131
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0