Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.29% first-year return on $16,800 initial cash invested.
9.29%
Cash On Cash
8.9%
Cap Rate
1.41
DSCR
$854
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$854 income − $724 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.9%
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
$854
Total Expenses
$724
Mortgage P&I
49%
$420
Property Taxes
6%
$54
Home Insurance
3%
$28
HOA
0%
$0
Property Management
10%
$85
CapEx
5%
$43
Vacancy
6%
$51
Maintenance
5%
$43
Other
0%
$0