Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.27% first-year return on $17,640 initial cash invested.
43.27%
Cash On Cash
17.07%
Cap Rate
2.52
DSCR
$1,705
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,705 income − $1,069 expenses = $636 cash flow
Investment Breakdown
|
Purchase Price
$84,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,640
Downpayment
20%
$16,800
Closing costs
1%
$840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,705
Total Expenses
$1,069
Mortgage P&I
28%
$474
Property Taxes
7%
$124
Home Insurance
2%
$29
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0