Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.07% first-year return on $27,195 initial cash invested.
5.07%
Cash On Cash
8.13%
Cap Rate
1.26
DSCR
$1,346
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,346 income − $1,231 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,195
Downpayment
20%
$25,900
Closing costs
1%
$1,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,346
Total Expenses
$1,231
Mortgage P&I
52%
$695
Property Taxes
9%
$125
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0