Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.82% first-year return on $16,779 initial cash invested.
30.82%
Cash On Cash
13.56%
Cap Rate
2.2
DSCR
$1,230
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,230 income − $799 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,230
Total Expenses
$799
Mortgage P&I
33%
$410
Property Taxes
3%
$40
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0