Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.14% first-year return on $27,300 initial cash invested.
1.14%
Cash On Cash
7.18%
Cap Rate
1.12
DSCR
$1,190
Rent
$26
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
$1,190
Total Expenses
$1,164
Mortgage P&I
58%
$692
Property Taxes
10%
$116
Home Insurance
4%
$46
PManagement
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...