Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.28% first-year return on $16,779 initial cash invested.
49.28%
Cash On Cash
17.87%
Cap Rate
2.82
DSCR
$1,589
Rent
$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $900 expenses = $689 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,589
Total Expenses
$900
Mortgage P&I
27%
$422
Property Taxes
2%
$38
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0