Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.19% first-year return on $14,658 initial cash invested.
17.19%
Cash On Cash
11.11%
Cap Rate
1.68
DSCR
$1,029
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,029 income − $819 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$69,800
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,658
Downpayment
20%
$13,960
Closing costs
1%
$698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,029
Total Expenses
$819
Mortgage P&I
37%
$385
Property Taxes
6%
$57
Home Insurance
11%
$110
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0