Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.36% first-year return on $16,800 initial cash invested.
36.36%
Cash On Cash
15.16%
Cap Rate
2.37
DSCR
$1,510
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
7.0%
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
$1,510
Total Expenses
$1,001
Mortgage P&I
28%
$426
Property Taxes
10%
$153
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0