Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.13% first-year return on $27,300 initial cash invested.
20.13%
Cash On Cash
11.22%
Cap Rate
1.82
DSCR
$1,800
Rent
$458
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
6.7%
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
$1,800
Total Expenses
$1,342
Mortgage P&I
37%
$668
Property Taxes
9%
$160
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0