Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.33% first-year return on $16,947 initial cash invested.
3.33%
Cash On Cash
8.19%
Cap Rate
1.21
DSCR
$977
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$977 income − $930 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$80,700
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,947
Downpayment
20%
$16,140
Closing costs
1%
$807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$977
Total Expenses
$930
Mortgage P&I
47%
$455
Property Taxes
17%
$166
Home Insurance
6%
$54
HOA
0%
$0
Property Management
10%
$98
CapEx
5%
$49
Vacancy
6%
$59
Maintenance
5%
$49
Other
0%
$0