Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.47% first-year return on $15,519 initial cash invested.
30.47%
Cash On Cash
13.83%
Cap Rate
2.17
DSCR
$1,324
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,324 income − $930 expenses = $394 cash flow
Investment Breakdown
|
Purchase Price
$73,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,519
Downpayment
20%
$14,780
Closing costs
1%
$739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,324
Total Expenses
$930
Mortgage P&I
30%
$392
Property Taxes
11%
$149
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0