Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16% first-year return on $16,800 initial cash invested.
16%
Cash On Cash
10.32%
Cap Rate
1.66
DSCR
$1,001
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,001 income − $777 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.7%
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
$1,001
Total Expenses
$777
Mortgage P&I
41%
$414
Property Taxes
4%
$38
Home Insurance
6%
$65
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0