Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.27% first-year return on $15,120 initial cash invested.
36.27%
Cash On Cash
15.57%
Cap Rate
2.53
DSCR
$2,170
Rent
$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $1,713 expenses = $457 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
$2,170
Total Expenses
$1,713
Mortgage P&I
17%
$369
Property Taxes
35%
$756
Home Insurance
1%
$25
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0