Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.96% first-year return on $27,300 initial cash invested.
35.96%
Cash On Cash
14.81%
Cap Rate
2.37
DSCR
$2,182
Rent
$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $1,364 expenses = $818 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,182
Total Expenses
$1,364
Mortgage P&I
31%
$677
Property Taxes
3%
$74
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0