Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 60.98% first-year return on $16,590 initial cash invested.
60.98%
Cash On Cash
21.01%
Cap Rate
3.12
DSCR
$1,932
Rent
$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $1,089 expenses = $843 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,932
Total Expenses
$1,089
Mortgage P&I
23%
$443
Property Taxes
6%
$115
Home Insurance
1%
$28
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0