Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.99% first-year return on $27,279 initial cash invested.
28.99%
Cash On Cash
13.39%
Cap Rate
2.15
DSCR
$2,312
Rent
$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $1,653 expenses = $659 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,312
Total Expenses
$1,653
Mortgage P&I
29%
$674
Property Taxes
14%
$331
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0