Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.2% first-year return on $16,779 initial cash invested.
46.2%
Cash On Cash
17.21%
Cap Rate
2.72
DSCR
$1,580
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $934 expenses = $646 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$934
Mortgage P&I
27%
$421
Property Taxes
5%
$74
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0