Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.21% first-year return on $27,237 initial cash invested.
26.21%
Cash On Cash
12.46%
Cap Rate
2.04
DSCR
$1,862
Rent
$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $1,267 expenses = $595 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,237
Downpayment
20%
$25,940
Closing costs
1%
$1,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,862
Total Expenses
$1,267
Mortgage P&I
35%
$659
Property Taxes
5%
$92
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0