Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.5% first-year return on $17,955 initial cash invested.
14.5%
Cash On Cash
9.88%
Cap Rate
1.62
DSCR
$1,052
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,052 income − $835 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$85,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,955
Downpayment
20%
$17,100
Closing costs
1%
$855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,052
Total Expenses
$835
Mortgage P&I
41%
$434
Property Taxes
9%
$97
Home Insurance
3%
$30
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0