Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.56% first-year return on $15,309 initial cash invested.
17.56%
Cash On Cash
11.37%
Cap Rate
1.67
DSCR
$1,077
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,077 income − $853 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$72,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,309
Downpayment
20%
$14,580
Closing costs
1%
$729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,077
Total Expenses
$853
Mortgage P&I
38%
$413
Property Taxes
12%
$133
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0