Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.52% first-year return on $16,590 initial cash invested.
30.52%
Cash On Cash
13.41%
Cap Rate
2.2
DSCR
$1,191
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,191 income − $769 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,191
Total Expenses
$769
Mortgage P&I
34%
$401
Property Taxes
3%
$30
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0