Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.04% first-year return on $16,779 initial cash invested.
31.04%
Cash On Cash
13.91%
Cap Rate
2.22
DSCR
$1,485
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,485 income − $1,051 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.8%
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
$1,485
Total Expenses
$1,051
Mortgage P&I
28%
$418
Property Taxes
15%
$220
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0