Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.67% first-year return on $27,300 initial cash invested.
5.67%
Cash On Cash
8.19%
Cap Rate
1.28
DSCR
$1,320
Rent
$129
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
$1,320
Total Expenses
$1,191
Mortgage P&I
52%
$692
Property Taxes
8%
$110
Home Insurance
3%
$46
PManagement
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...