Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.36% first-year return on $16,800 initial cash invested.
22.36%
Cash On Cash
11.54%
Cap Rate
1.92
DSCR
$1,114
Rent
$313
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
$1,114
Total Expenses
$801
Mortgage P&I
36%
$400
Property Taxes
7%
$83
Home Insurance
3%
$28
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0