Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 59.67% first-year return on $14,700 initial cash invested.
59.67%
Cash On Cash
19.97%
Cap Rate
3.28
DSCR
$1,575
Rent
$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $844 expenses = $731 cash flow
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,575
Total Expenses
$844
Mortgage P&I
23%
$355
Property Taxes
3%
$55
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0