Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.63% first-year return on $27,279 initial cash invested.
9.63%
Cash On Cash
9.05%
Cap Rate
1.42
DSCR
$1,400
Rent
$219
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
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,181
Mortgage P&I
49%
$691
Property Taxes
6%
$80
Home Insurance
3%
$46
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0