Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.09% first-year return on $27,300 initial cash invested.
0.09%
Cash On Cash
6.94%
Cap Rate
1.09
DSCR
$1,150
Rent
$2
Cashflow
$28,560
Annaul
$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
$1,150
Total Expenses
$1,148
Mortgage P&I
60%
$692
Property Taxes
10%
$110
Home Insurance
4%
$46
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...