Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.97% first-year return on $16,590 initial cash invested.
14.97%
Cash On Cash
10.45%
Cap Rate
1.6
DSCR
$1,032
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,032 income − $825 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,032
Total Expenses
$825
Mortgage P&I
42%
$429
Property Taxes
10%
$99
Home Insurance
3%
$28
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0