Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.41% first-year return on $17,913 initial cash invested.
30.41%
Cash On Cash
13.51%
Cap Rate
2.22
DSCR
$1,458
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,458 income − $1,004 expenses = $454 cash flow
Investment Breakdown
|
Purchase Price
$85,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,913
Downpayment
20%
$17,060
Closing costs
1%
$853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,458
Total Expenses
$1,004
Mortgage P&I
30%
$433
Property Taxes
10%
$152
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0