Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.31% first-year return on $27,300 initial cash invested.
28.31%
Cash On Cash
13.41%
Cap Rate
2.1
DSCR
$2,340
Rent
$644
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
$2,340
Total Expenses
$1,696
Mortgage P&I
30%
$692
Property Taxes
15%
$350
Home Insurance
2%
$46
PManagement
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Google Maps with comparables properties is loading...