Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.94% first-year return on $27,279 initial cash invested.
9.94%
Cash On Cash
8.81%
Cap Rate
1.44
DSCR
$1,310
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,310 income − $1,084 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,310
Total Expenses
$1,084
Mortgage P&I
51%
$662
Property Taxes
2%
$26
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0