Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.4% first-year return on $15,141 initial cash invested.
42.4%
Cash On Cash
16.41%
Cap Rate
2.56
DSCR
$1,322
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,322 income − $787 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$72,100
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,141
Downpayment
20%
$14,420
Closing costs
1%
$721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,322
Total Expenses
$787
Mortgage P&I
29%
$385
Property Taxes
0%
$5
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0