Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.3% first-year return on $27,300 initial cash invested.
19.3%
Cash On Cash
11.1%
Cap Rate
1.78
DSCR
$1,786
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $1,347 expenses = $439 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
$1,786
Total Expenses
$1,347
Mortgage P&I
38%
$675
Property Taxes
9%
$162
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0