Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.02% first-year return on $27,300 initial cash invested.
6.02%
Cash On Cash
8.28%
Cap Rate
1.31
DSCR
$1,459
Rent
$137
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
6.9%
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
$1,459
Total Expenses
$1,322
Mortgage P&I
47%
$687
Property Taxes
14%
$209
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0