Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 77.57% first-year return on $14,233 initial cash invested.
77.57%
Cash On Cash
24.24%
Cap Rate
3.98
DSCR
$2,109
Rent
$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $1,189 expenses = $920 cash flow
Investment Breakdown
|
Purchase Price
$67,777
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,233
Downpayment
20%
$13,555
Closing costs
1%
$678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,109
Total Expenses
$1,189
Mortgage P&I
16%
$344
Property Taxes
13%
$273
Home Insurance
1%
$24
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$127
Maintenance
5%
$105
Other
0%
$0