Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.79% first-year return on $16,800 initial cash invested.
30.79%
Cash On Cash
13.65%
Cap Rate
2.19
DSCR
$1,255
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,255 income − $824 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,255
Total Expenses
$824
Mortgage P&I
33%
$416
Property Taxes
4%
$53
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0