Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.63% first-year return on $16,338 initial cash invested.
30.63%
Cash On Cash
13.9%
Cap Rate
2.17
DSCR
$1,359
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,359 income − $942 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$77,800
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,338
Downpayment
20%
$15,560
Closing costs
1%
$778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,359
Total Expenses
$942
Mortgage P&I
31%
$416
Property Taxes
11%
$146
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0