Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 47.14% first-year return on $16,800 initial cash invested.
47.14%
Cash On Cash
17.11%
Cap Rate
2.81
DSCR
$1,501
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,501 income − $841 expenses = $660 cash flow
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
$1,501
Total Expenses
$841
Mortgage P&I
27%
$406
Property Taxes
1%
$17
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0