Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.78% first-year return on $15,204 initial cash invested.
30.78%
Cash On Cash
13.57%
Cap Rate
2.23
DSCR
$1,216
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,216 income − $826 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$72,400
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,204
Downpayment
20%
$14,480
Closing costs
1%
$724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,216
Total Expenses
$826
Mortgage P&I
30%
$368
Property Taxes
8%
$99
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0