Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.53% first-year return on $18,060 initial cash invested.
21.53%
Cash On Cash
11.9%
Cap Rate
1.85
DSCR
$1,347
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,347 income − $1,023 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
7.1%
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
$1,347
Total Expenses
$1,023
Mortgage P&I
34%
$462
Property Taxes
12%
$162
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0