Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.25% first-year return on $27,300 initial cash invested.
35.25%
Cash On Cash
14.72%
Cap Rate
2.34
DSCR
$2,192
Rent
$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $1,390 expenses = $802 cash flow
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
$2,192
Total Expenses
$1,390
Mortgage P&I
31%
$683
Property Taxes
4%
$90
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0