Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.18% first-year return on $27,279 initial cash invested.
15.18%
Cash On Cash
10.56%
Cap Rate
1.59
DSCR
$1,606
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,606 income − $1,261 expenses = $345 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,606
Total Expenses
$1,261
Mortgage P&I
45%
$718
Property Taxes
5%
$80
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0