Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.06% first-year return on $27,258 initial cash invested.
1.06%
Cash On Cash
7.71%
Cap Rate
1.13
DSCR
$1,438
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,438 income − $1,414 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,258
Downpayment
20%
$25,960
Closing costs
1%
$1,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,438
Total Expenses
$1,414
Mortgage P&I
51%
$738
Property Taxes
16%
$232
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0