Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.87% first-year return on $15,834 initial cash invested.
23.87%
Cash On Cash
11.92%
Cap Rate
1.99
DSCR
$1,132
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,400
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,834
Downpayment
20%
$15,080
Closing costs
1%
$754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,132
Total Expenses
$817
Mortgage P&I
33%
$377
Property Taxes
10%
$117
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0