Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.7% first-year return on $18,060 initial cash invested.
29.7%
Cash On Cash
14.13%
Cap Rate
2.07
DSCR
$1,526
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,526 income − $1,079 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,526
Total Expenses
$1,079
Mortgage P&I
32%
$490
Property Taxes
10%
$150
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0