Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.66% first-year return on $16,758 initial cash invested.
36.66%
Cash On Cash
14.86%
Cap Rate
2.44
DSCR
$1,414
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $902 expenses = $512 cash flow
Investment Breakdown
|
Purchase Price
$79,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,758
Downpayment
20%
$15,960
Closing costs
1%
$798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,414
Total Expenses
$902
Mortgage P&I
29%
$405
Property Taxes
8%
$117
Home Insurance
1%
$12
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0