Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.78% first-year return on $17,661 initial cash invested.
37.78%
Cash On Cash
15.14%
Cap Rate
2.48
DSCR
$1,558
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,558 income − $1,002 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$84,100
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,661
Downpayment
20%
$16,820
Closing costs
1%
$841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,558
Total Expenses
$1,002
Mortgage P&I
27%
$427
Property Taxes
10%
$160
Home Insurance
1%
$10
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0