Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.28% first-year return on $17,850 initial cash invested.
41.28%
Cash On Cash
15.81%
Cap Rate
2.67
DSCR
$1,747
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,747 income − $1,133 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$1,133
Mortgage P&I
24%
$419
Property Taxes
13%
$230
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0