Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.37% first-year return on $16,590 initial cash invested.
41.37%
Cash On Cash
15.9%
Cap Rate
2.61
DSCR
$1,478
Rent
$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,478 income − $906 expenses = $572 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,478
Total Expenses
$906
Mortgage P&I
27%
$401
Property Taxes
6%
$92
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0