Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 53.68% first-year return on $16,027 initial cash invested.
53.68%
Cash On Cash
18.81%
Cap Rate
3.07
DSCR
$1,778
Rent
$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $1,061 expenses = $717 cash flow
Investment Breakdown
|
Purchase Price
$76,320
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,027
Downpayment
20%
$15,264
Closing costs
1%
$763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,778
Total Expenses
$1,061
Mortgage P&I
22%
$390
Property Taxes
10%
$181
Home Insurance
2%
$27
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0