Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.61% first-year return on $16,779 initial cash invested.
33.61%
Cash On Cash
14.3%
Cap Rate
2.32
DSCR
$1,419
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,419 income − $949 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.7%
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
$1,419
Total Expenses
$949
Mortgage P&I
29%
$411
Property Taxes
10%
$141
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0