Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 55.7% first-year return on $16,590 initial cash invested.
55.7%
Cash On Cash
19.02%
Cap Rate
3.12
DSCR
$1,624
Rent
$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $854 expenses = $770 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,624
Total Expenses
$854
Mortgage P&I
25%
$401
Property Taxes
0%
$4
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0