Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.99% first-year return on $15,729 initial cash invested.
19.99%
Cash On Cash
11.68%
Cap Rate
1.79
DSCR
$1,186
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,186 income − $924 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$74,900
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,729
Downpayment
20%
$14,980
Closing costs
1%
$749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,186
Total Expenses
$924
Mortgage P&I
34%
$408
Property Taxes
15%
$182
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0