Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.16% first-year return on $27,300 initial cash invested.
31.16%
Cash On Cash
14.06%
Cap Rate
2.2
DSCR
$2,430
Rent
$709
Cashflow
$28,560
Annual
$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
$2,430
Total Expenses
$1,721
Mortgage P&I
28%
$692
Property Taxes
14%
$350
Home Insurance
2%
$46
PManagement
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Google Maps with comparables properties is loading...