Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.14% first-year return on $16,800 initial cash invested.
20.14%
Cash On Cash
11.2%
Cap Rate
1.84
DSCR
$1,183
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,183 income − $901 expenses = $282 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
$1,183
Total Expenses
$901
Mortgage P&I
34%
$406
Property Taxes
14%
$160
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0