Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.79% first-year return on $15,120 initial cash invested.
10.79%
Cash On Cash
9.2%
Cap Rate
1.5
DSCR
$933
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$933 income − $797 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$72,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,120
Downpayment
20%
$14,400
Closing costs
1%
$720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$933
Total Expenses
$797
Mortgage P&I
40%
$369
Property Taxes
17%
$160
Home Insurance
3%
$25
HOA
0%
$0
Property Management
10%
$93
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0