Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.92% first-year return on $16,002 initial cash invested.
38.92%
Cash On Cash
15.42%
Cap Rate
2.52
DSCR
$1,446
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,446 income − $927 expenses = $519 cash flow
Investment Breakdown
|
Purchase Price
$76,200
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,002
Downpayment
20%
$15,240
Closing costs
1%
$762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,446
Total Expenses
$927
Mortgage P&I
27%
$388
Property Taxes
10%
$144
Home Insurance
1%
$19
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0