Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.65% first-year return on $16,485 initial cash invested.
11.65%
Cash On Cash
9.26%
Cap Rate
1.53
DSCR
$1,000
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$78,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,485
Downpayment
20%
$15,700
Closing costs
1%
$785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,000
Total Expenses
$840
Mortgage P&I
40%
$396
Property Taxes
16%
$156
Home Insurance
3%
$28
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0