Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 78.74% first-year return on $16,779 initial cash invested.
78.74%
Cash On Cash
24.42%
Cap Rate
3.92
DSCR
$2,200
Rent
$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.8%
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
$2,200
Total Expenses
$1,099
Mortgage P&I
19%
$415
Property Taxes
4%
$84
Home Insurance
1%
$28
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0