Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.08% first-year return on $18,060 initial cash invested.
36.08%
Cash On Cash
14.89%
Cap Rate
2.36
DSCR
$1,422
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,422 income − $879 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,422
Total Expenses
$879
Mortgage P&I
32%
$453
Property Taxes
2%
$27
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0