Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.57% first-year return on $16,800 initial cash invested.
25.57%
Cash On Cash
12.32%
Cap Rate
2.02
DSCR
$1,148
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,148 income − $790 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,148
Total Expenses
$790
Mortgage P&I
35%
$406
Property Taxes
5%
$58
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0