Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.55% first-year return on $27,300 initial cash invested.
2.55%
Cash On Cash
7.51%
Cap Rate
1.18
DSCR
$1,280
Rent
$58
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,280
Total Expenses
$1,222
Mortgage P&I
54%
$692
Property Taxes
12%
$151
Home Insurance
4%
$46
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...