Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.43% first-year return on $27,300 initial cash invested.
3.43%
Cash On Cash
7.68%
Cap Rate
1.2
DSCR
$1,250
Rent
$78
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
$1,250
Total Expenses
$1,172
Mortgage P&I
55%
$692
Property Taxes
9%
$110
Home Insurance
4%
$46
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...