Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.55% first-year return on $17,556 initial cash invested.
30.55%
Cash On Cash
13.94%
Cap Rate
2.14
DSCR
$1,425
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,425 income − $978 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$83,600
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,556
Downpayment
20%
$16,720
Closing costs
1%
$836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,425
Total Expenses
$978
Mortgage P&I
32%
$453
Property Taxes
9%
$126
Home Insurance
2%
$29
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0