Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.45% first-year return on $17,850 initial cash invested.
46.45%
Cash On Cash
17.27%
Cap Rate
2.72
DSCR
$1,637
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $946 expenses = $691 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,637
Total Expenses
$946
Mortgage P&I
27%
$450
Property Taxes
2%
$40
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0