Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.81% first-year return on $16,779 initial cash invested.
17.81%
Cash On Cash
10.54%
Cap Rate
1.73
DSCR
$948
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$948 income − $699 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$948
Total Expenses
$699
Mortgage P&I
43%
$406
Property Taxes
2%
$19
Home Insurance
3%
$28
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0