Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.94% first-year return on $16,191 initial cash invested.
29.94%
Cash On Cash
13.28%
Cap Rate
2.19
DSCR
$1,197
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,197 income − $793 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$77,100
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,191
Downpayment
20%
$15,420
Closing costs
1%
$771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,197
Total Expenses
$793
Mortgage P&I
33%
$389
Property Taxes
6%
$73
Home Insurance
2%
$19
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0