Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.89% first-year return on $27,279 initial cash invested.
5.89%
Cash On Cash
8.2%
Cap Rate
1.29
DSCR
$1,345
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,345 income − $1,211 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,345
Total Expenses
$1,211
Mortgage P&I
51%
$687
Property Taxes
10%
$129
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0