Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.06% first-year return on $27,384 initial cash invested.
13.06%
Cash On Cash
10.04%
Cap Rate
1.54
DSCR
$1,696
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,696 income − $1,398 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,384
Downpayment
20%
$26,080
Closing costs
1%
$1,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,696
Total Expenses
$1,398
Mortgage P&I
42%
$708
Property Taxes
12%
$199
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0