Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.73% first-year return on $27,300 initial cash invested.
26.73%
Cash On Cash
13.46%
Cap Rate
1.99
DSCR
$2,341
Rent
$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $1,733 expenses = $608 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,341
Total Expenses
$1,733
Mortgage P&I
31%
$733
Property Taxes
15%
$346
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0