Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.36% first-year return on $16,800 initial cash invested.
28.36%
Cash On Cash
12.93%
Cap Rate
2.14
DSCR
$1,262
Rent
$397
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
6.4%
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
$1,262
Total Expenses
$865
Mortgage P&I
32%
$402
Property Taxes
8%
$107
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0