Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.39% first-year return on $17,157 initial cash invested.
35.39%
Cash On Cash
14.66%
Cap Rate
2.43
DSCR
$1,629
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,629 income − $1,123 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$81,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,157
Downpayment
20%
$16,340
Closing costs
1%
$817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,629
Total Expenses
$1,123
Mortgage P&I
25%
$411
Property Taxes
12%
$196
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0