Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.71% first-year return on $16,947 initial cash invested.
24.71%
Cash On Cash
12.28%
Cap Rate
1.96
DSCR
$1,130
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,130 income − $781 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$80,700
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,947
Downpayment
20%
$16,140
Closing costs
1%
$807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,130
Total Expenses
$781
Mortgage P&I
37%
$421
Property Taxes
1%
$9
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0