Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.19% first-year return on $15,477 initial cash invested.
44.19%
Cash On Cash
16.85%
Cap Rate
2.62
DSCR
$1,393
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$73,700
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,477
Downpayment
20%
$14,740
Closing costs
1%
$737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,393
Total Expenses
$823
Mortgage P&I
28%
$395
Property Taxes
1%
$16
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0