Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 50.61% first-year return on $18,375 initial cash invested.
50.61%
Cash On Cash
17.95%
Cap Rate
2.92
DSCR
$1,730
Rent
$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $955 expenses = $775 cash flow
Investment Breakdown
|
Purchase Price
$87,500
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,375
Downpayment
20%
$17,500
Closing costs
1%
$875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$955
Mortgage P&I
26%
$448
Property Taxes
2%
$27
Home Insurance
2%
$31
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0