Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.8% first-year return on $17,850 initial cash invested.
31.8%
Cash On Cash
13.81%
Cap Rate
2.24
DSCR
$1,374
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,374 income − $901 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,374
Total Expenses
$901
Mortgage P&I
32%
$436
Property Taxes
6%
$78
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0