Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.75% first-year return on $27,279 initial cash invested.
0.75%
Cash On Cash
7.1%
Cap Rate
1.11
DSCR
$1,158
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,158 income − $1,141 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,158
Total Expenses
$1,141
Mortgage P&I
60%
$694
Property Taxes
9%
$100
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0