Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.35% first-year return on $15,729 initial cash invested.
13.35%
Cash On Cash
10.13%
Cap Rate
1.56
DSCR
$1,053
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,053 income − $878 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$74,900
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,729
Downpayment
20%
$14,980
Closing costs
1%
$749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,053
Total Expenses
$878
Mortgage P&I
38%
$404
Property Taxes
11%
$120
Home Insurance
8%
$80
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0