Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.2% first-year return on $17,052 initial cash invested.
34.2%
Cash On Cash
14.5%
Cap Rate
2.31
DSCR
$1,395
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,395 income − $909 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$81,200
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,052
Downpayment
20%
$16,240
Closing costs
1%
$812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,395
Total Expenses
$909
Mortgage P&I
30%
$425
Property Taxes
7%
$92
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0