Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.17% first-year return on $17,136 initial cash invested.
45.17%
Cash On Cash
17.28%
Cap Rate
2.65
DSCR
$1,735
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,735 income − $1,090 expenses = $645 cash flow
Investment Breakdown
|
Purchase Price
$81,600
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,136
Downpayment
20%
$16,320
Closing costs
1%
$816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,735
Total Expenses
$1,090
Mortgage P&I
26%
$443
Property Taxes
9%
$150
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0