Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.39% first-year return on $27,342 initial cash invested.
9.39%
Cash On Cash
8.75%
Cap Rate
1.42
DSCR
$1,362
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,362 income − $1,148 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,342
Downpayment
20%
$26,040
Closing costs
1%
$1,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,362
Total Expenses
$1,148
Mortgage P&I
49%
$667
Property Taxes
6%
$81
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0