Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.21% first-year return on $16,800 initial cash invested.
35.21%
Cash On Cash
14.62%
Cap Rate
2.34
DSCR
$1,292
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,292 income − $799 expenses = $493 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,292
Total Expenses
$799
Mortgage P&I
32%
$417
Property Taxes
1%
$17
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0