Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.54% first-year return on $17,913 initial cash invested.
29.54%
Cash On Cash
13.84%
Cap Rate
2.12
DSCR
$1,578
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,578 income − $1,137 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$85,300
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,913
Downpayment
20%
$17,060
Closing costs
1%
$853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,578
Total Expenses
$1,137
Mortgage P&I
29%
$464
Property Taxes
13%
$201
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0