Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.57% first-year return on $17,848 initial cash invested.
35.57%
Cash On Cash
14.57%
Cap Rate
2.41
DSCR
$1,481
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,481 income − $952 expenses = $529 cash flow
Investment Breakdown
|
Purchase Price
$84,990
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,848
Downpayment
20%
$16,998
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,481
Total Expenses
$952
Mortgage P&I
29%
$429
Property Taxes
7%
$108
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0