Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.6% first-year return on $17,325 initial cash invested.
35.6%
Cash On Cash
14.71%
Cap Rate
2.35
DSCR
$1,345
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,345 income − $831 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$82,500
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,325
Downpayment
20%
$16,500
Closing costs
1%
$825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,345
Total Expenses
$831
Mortgage P&I
32%
$430
Property Taxes
2%
$23
Home Insurance
2%
$29
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0