Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.21% first-year return on $17,850 initial cash invested.
33.21%
Cash On Cash
14.48%
Cap Rate
2.27
DSCR
$1,590
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $1,096 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,096
Mortgage P&I
28%
$452
Property Taxes
13%
$200
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0