Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.4% first-year return on $16,779 initial cash invested.
35.4%
Cash On Cash
14.94%
Cap Rate
2.3
DSCR
$1,353
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,353 income − $858 expenses = $495 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,353
Total Expenses
$858
Mortgage P&I
32%
$432
Property Taxes
3%
$46
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0