Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.4% first-year return on $27,300 initial cash invested.
24.4%
Cash On Cash
12.54%
Cap Rate
1.96
DSCR
$2,220
Rent
$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
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
$2,220
Total Expenses
$1,665
Mortgage P&I
31%
$692
Property Taxes
16%
$350
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0