Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.68% first-year return on $16,817 initial cash invested.
31.68%
Cash On Cash
13.7%
Cap Rate
2.27
DSCR
$1,342
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,342 income − $898 expenses = $444 cash flow
Investment Breakdown
|
Purchase Price
$80,080
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,817
Downpayment
20%
$16,016
Closing costs
1%
$801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,342
Total Expenses
$898
Mortgage P&I
30%
$403
Property Taxes
9%
$118
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0