Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.44% first-year return on $17,703 initial cash invested.
10.44%
Cash On Cash
9.58%
Cap Rate
1.43
DSCR
$1,008
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,008 income − $854 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$84,300
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,703
Downpayment
20%
$16,860
Closing costs
1%
$843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,008
Total Expenses
$854
Mortgage P&I
47%
$469
Property Taxes
7%
$72
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0