Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.08% first-year return on $16,798 initial cash invested.
43.08%
Cash On Cash
17.06%
Cap Rate
2.49
DSCR
$1,557
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $954 expenses = $603 cash flow
Investment Breakdown
|
Purchase Price
$79,990
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,798
Downpayment
20%
$15,998
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,557
Total Expenses
$954
Mortgage P&I
29%
$456
Property Taxes
4%
$65
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0