Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.57% first-year return on $16,800 initial cash invested.
44.57%
Cash On Cash
16.71%
Cap Rate
2.74
DSCR
$1,673
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,673
Total Expenses
$1,049
Mortgage P&I
24%
$406
Property Taxes
9%
$157
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0