Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.17% first-year return on $18,438 initial cash invested.
42.17%
Cash On Cash
16.76%
Cap Rate
2.48
DSCR
$1,671
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,671 income − $1,023 expenses = $648 cash flow
Investment Breakdown
|
Purchase Price
$87,800
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,438
Downpayment
20%
$17,560
Closing costs
1%
$878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,671
Total Expenses
$1,023
Mortgage P&I
30%
$494
Property Taxes
4%
$60
Home Insurance
2%
$34
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0