Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.07% first-year return on $16,800 initial cash invested.
38.07%
Cash On Cash
15.2%
Cap Rate
2.5
DSCR
$1,489
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,489 income − $956 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,489
Total Expenses
$956
Mortgage P&I
27%
$406
Property Taxes
9%
$136
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0