Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 53.02% first-year return on $15,435 initial cash invested.
53.02%
Cash On Cash
18.74%
Cap Rate
3.15
DSCR
$2,029
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $1,347 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$73,500
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,435
Downpayment
20%
$14,700
Closing costs
1%
$735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,029
Total Expenses
$1,347
Mortgage P&I
18%
$365
Property Taxes
16%
$326
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0