Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.81% first-year return on $27,300 initial cash invested.
26.81%
Cash On Cash
13.21%
Cap Rate
2.01
DSCR
$2,203
Rent
$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,203 income − $1,593 expenses = $610 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,203
Total Expenses
$1,593
Mortgage P&I
32%
$711
Property Taxes
8%
$170
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0