Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.8% first-year return on $17,556 initial cash invested.
18.8%
Cash On Cash
11.21%
Cap Rate
1.73
DSCR
$1,108
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,108 income − $833 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$83,600
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,556
Downpayment
20%
$16,720
Closing costs
1%
$836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,108
Total Expenses
$833
Mortgage P&I
41%
$451
Property Taxes
6%
$62
Home Insurance
3%
$33
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0