Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 80.08% first-year return on $6,069 initial cash invested.
80.08%
Cash On Cash
24.66%
Cap Rate
4.01
DSCR
$820
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$28,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,069
Downpayment
20%
$5,780
Closing costs
1%
$289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$820
Total Expenses
$415
Mortgage P&I
18%
$148
Property Taxes
5%
$44
Home Insurance
1%
$10
HOA
0%
$0
Property Management
10%
$82
CapEx
5%
$41
Vacancy
6%
$49
Maintenance
5%
$41
Other
0%
$0