Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.43% first-year return on $16,716 initial cash invested.
42.43%
Cash On Cash
15.95%
Cap Rate
2.69
DSCR
$1,470
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,600
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,716
Downpayment
20%
$15,920
Closing costs
1%
$796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$879
Mortgage P&I
27%
$393
Property Taxes
6%
$89
Home Insurance
1%
$14
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0