Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.43% first-year return on $16,800 initial cash invested.
36.43%
Cash On Cash
14.91%
Cap Rate
2.38
DSCR
$1,315
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,315 income − $805 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,315
Total Expenses
$805
Mortgage P&I
32%
$418
Property Taxes
1%
$16
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0