Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.89% first-year return on $16,296 initial cash invested.
17.89%
Cash On Cash
11.15%
Cap Rate
1.68
DSCR
$950
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$950 income − $707 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$77,600
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,296
Downpayment
20%
$15,520
Closing costs
1%
$776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$950
Total Expenses
$707
Mortgage P&I
45%
$430
Property Taxes
0%
$2
Home Insurance
3%
$27
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0