Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.37% first-year return on $14,700 initial cash invested.
22.37%
Cash On Cash
12.26%
Cap Rate
1.83
DSCR
$1,021
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,021 income − $747 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,021
Total Expenses
$747
Mortgage P&I
38%
$390
Property Taxes
7%
$68
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0