Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.3% first-year return on $27,280 initial cash invested.
33.3%
Cash On Cash
14.24%
Cap Rate
2.23
DSCR
$2,313
Rent
$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $1,556 expenses = $757 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,280
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,313
Total Expenses
$1,556
Mortgage P&I
30%
$691
Property Taxes
1%
$32
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$254