Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.38% first-year return on $16,716 initial cash invested.
33.38%
Cash On Cash
14.02%
Cap Rate
2.34
DSCR
$1,344
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,600
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,716
Downpayment
20%
$15,920
Closing costs
1%
$796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,344
Total Expenses
$879
Mortgage P&I
30%
$398
Property Taxes
8%
$104
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0