Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.7% first-year return on $27,279 initial cash invested.
7.7%
Cash On Cash
8.62%
Cap Rate
1.35
DSCR
$1,340
Rent
$175
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
$1,340
Total Expenses
$1,165
Mortgage P&I
52%
$691
Property Taxes
6%
$80
Home Insurance
3%
$46
PManagement
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Google Maps with comparables properties is loading...