Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.31% first-year return on $14,910 initial cash invested.
52.31%
Cash On Cash
19.06%
Cap Rate
2.85
DSCR
$1,631
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $981 expenses = $650 cash flow
Investment Breakdown
|
Purchase Price
$71,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,910
Downpayment
20%
$14,200
Closing costs
1%
$710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,631
Total Expenses
$981
Mortgage P&I
24%
$396
Property Taxes
8%
$135
Home Insurance
2%
$25
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0